{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Preface","Financial Definitions","Land-Based Wind","Offshore Wind","Solar - Utility PV","Solar - PV Dist. Res","Solar - PV Dist. Comm","Solar - CSP","Geothermal","Hydropower","Conventional - Gas","Conventional - Coal","Conventional - Nuclear","Conventional - Biopower","Program Goals","Low Case Summary Data","Mid Case Summary Data","High Case Summary Data"],"not_rendered":{"charts":60,"images":2,"macros":1,"external_links":0,"defined_names":3,"comments":3,"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":"Preface","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Financial Definitions","index":1,"n_rows":99,"n_cols":4,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,16380,0,16383],[0,16360,0,16363],[0,16364,0,16367],[0,16368,0,16371],[0,16372,0,16375],[0,16376,0,16379],[0,16340,0,16343],[0,16344,0,16347],[0,16348,0,16351],[0,16352,0,16355],[0,16356,0,16359],[0,16320,0,16323],[0,16324,0,16327],[0,16328,0,16331],[0,16332,0,16335],[0,16336,0,16339],[0,16300,0,16303],[0,16304,0,16307],[0,16308,0,16311],[0,16312,0,16315],[0,16316,0,16319],[0,16280,0,16283],[0,16284,0,16287],[0,16288,0,16291],[0,16292,0,16295],[0,16296,0,16299],[0,16260,0,16263],[0,16264,0,16267],[0,16268,0,16271],[0,16272,0,16275],[0,16276,0,16279],[0,16240,0,16243],[0,16244,0,16247],[0,16248,0,16251],[0,16252,0,16255],[0,16256,0,16259],[0,16220,0,16223],[0,16224,0,16227],[0,16228,0,16231],[0,16232,0,16235],[0,16236,0,16239],[0,16200,0,16203],[0,16204,0,16207],[0,16208,0,16211],[0,16212,0,16215],[0,16216,0,16219],[0,16180,0,16183],[0,16184,0,16187],[0,16188,0,16191],[0,16192,0,16195],[0,16196,0,16199],[0,16160,0,16163],[0,16164,0,16167],[0,16168,0,16171],[0,16172,0,16175],[0,16176,0,16179],[0,16140,0,16143],[0,16144,0,16147],[0,16148,0,16151],[0,16152,0,16155],[0,16156,0,16159],[0,16120,0,16123],[0,16124,0,16127],[0,16128,0,16131],[0,16132,0,16135],[0,16136,0,16139],[0,16100,0,16103],[0,16104,0,16107],[0,16108,0,16111],[0,16112,0,16115],[0,16116,0,16119],[0,16080,0,16083],[0,16084,0,16087],[0,16088,0,16091],[0,16092,0,16095],[0,16096,0,16099],[0,16060,0,16063],[0,16064,0,16067],[0,16068,0,16071],[0,16072,0,16075],[0,16076,0,16079],[0,16040,0,16043],[0,16044,0,16047],[0,16048,0,16051],[0,16052,0,16055],[0,16056,0,16059],[0,16020,0,16023],[0,16024,0,16027],[0,16028,0,16031],[0,16032,0,16035],[0,16036,0,16039],[0,16000,0,16003],[0,16004,0,16007],[0,16008,0,16011],[0,16012,0,16015],[0,16016,0,16019],[0,15980,0,15983],[0,15984,0,15987],[0,15988,0,15991],[0,15992,0,15995],[0,15996,0,15999],[0,15960,0,15963],[0,15964,0,15967],[0,15968,0,15971],[0,15972,0,15975],[0,15976,0,15979],[0,15940,0,15943],[0,15944,0,15947],[0,15948,0,15951],[0,15952,0,15955],[0,15956,0,15959],[0,15920,0,15923],[0,15924,0,15927],[0,15928,0,15931],[0,15932,0,15935],[0,15936,0,15939],[0,15900,0,15903],[0,15904,0,15907],[0,15908,0,15911],[0,15912,0,15915],[0,15916,0,15919],[0,15880,0,15883],[0,15884,0,15887],[0,15888,0,15891],[0,15892,0,15895],[0,15896,0,15899],[0,15860,0,15863],[0,15864,0,15867],[0,15868,0,15871],[0,15872,0,15875],[0,15876,0,15879],[0,15840,0,15843],[0,15844,0,15847],[0,15848,0,15851],[0,15852,0,15855],[0,15856,0,15859],[0,15820,0,15823],[0,15824,0,15827],[0,15828,0,15831],[0,15832,0,15835],[0,15836,0,15839],[0,15800,0,15803],[0,15804,0,15807],[0,15808,0,15811],[0,15812,0,15815],[0,15816,0,15819],[0,15780,0,15783],[0,15784,0,15787],[0,15788,0,15791],[0,15792,0,15795],[0,15796,0,15799],[0,15760,0,15763],[0,15764,0,15767],[0,15768,0,15771],[0,15772,0,15775],[0,15776,0,15779],[0,15740,0,15743],[0,15744,0,15747],[0,15748,0,15751],[0,15752,0,15755],[0,15756,0,15759],[0,15720,0,15723],[0,15724,0,15727],[0,15728,0,15731],[0,15732,0,15735],[0,15736,0,15739],[0,15700,0,15703],[0,15704,0,15707],[0,15708,0,15711],[0,15712,0,15715],[0,15716,0,15719],[0,15680,0,15683],[0,15684,0,15687],[0,15688,0,15691],[0,15692,0,15695],[0,15696,0,15699],[0,15660,0,15663],[0,15664,0,15667],[0,15668,0,15671],[0,15672,0,15675],[0,15676,0,15679],[0,15640,0,15643],[0,15644,0,15647],[0,15648,0,15651],[0,15652,0,15655],[0,15656,0,15659],[0,15620,0,15623],[0,15624,0,15627],[0,15628,0,15631],[0,15632,0,15635],[0,15636,0,15639],[0,15600,0,15603],[0,15604,0,15607],[0,15608,0,15611],[0,15612,0,15615],[0,15616,0,15619],[0,15580,0,15583],[0,15584,0,15587],[0,15588,0,15591],[0,15592,0,15595],[0,15596,0,15599],[0,15560,0,15563],[0,15564,0,15567],[0,15568,0,15571],[0,15572,0,15575],[0,15576,0,15579],[0,15540,0,15543],[0,15544,0,15547],[0,15548,0,15551],[0,15552,0,15555],[0,15556,0,15559],[0,15520,0,15523],[0,15524,0,15527],[0,15528,0,15531],[0,15532,0,15535],[0,15536,0,15539],[0,15500,0,15503],[0,15504,0,15507],[0,15508,0,15511],[0,15512,0,15515],[0,15516,0,15519],[0,15480,0,15483],[0,15484,0,15487],[0,15488,0,15491],[0,15492,0,15495],[0,15496,0,15499],[0,15460,0,15463],[0,15464,0,15467],[0,15468,0,15471],[0,15472,0,15475],[0,15476,0,15479],[0,15440,0,15443],[0,15444,0,15447],[0,15448,0,15451],[0,15452,0,15455],[0,15456,0,15459],[0,15420,0,15423],[0,15424,0,15427],[0,15428,0,15431],[0,15432,0,15435],[0,15436,0,15439],[0,15400,0,15403],[0,15404,0,15407],[0,15408,0,15411],[0,15412,0,15415],[0,15416,0,15419],[0,15380,0,15383],[0,15384,0,15387],[0,15388,0,15391],[0,15392,0,15395],[0,15396,0,15399],[0,15360,0,15363],[0,15364,0,15367],[0,15368,0,15371],[0,15372,0,15375],[0,15376,0,15379],[0,15340,0,15343],[0,15344,0,15347],[0,15348,0,15351],[0,15352,0,15355],[0,15356,0,15359],[0,15320,0,15323],[0,15324,0,15327],[0,15328,0,15331],[0,15332,0,15335],[0,15336,0,15339],[0,15300,0,15303],[0,15304,0,15307],[0,15308,0,15311],[0,15312,0,15315],[0,15316,0,15319],[0,15280,0,15283],[0,15284,0,15287],[0,15288,0,15291],[0,15292,0,15295],[0,15296,0,15299],[0,15260,0,15263],[0,15264,0,15267],[0,15268,0,15271],[0,15272,0,15275],[0,15276,0,15279],[0,15240,0,15243],[0,15244,0,15247],[0,15248,0,15251],[0,15252,0,15255],[0,15256,0,15259],[0,15220,0,15223],[0,15224,0,15227],[0,15228,0,15231],[0,15232,0,15235],[0,15236,0,15239],[0,15200,0,15203],[0,15204,0,15207],[0,15208,0,15211],[0,15212,0,15215],[0,15216,0,15219],[0,15180,0,15183],[0,15184,0,15187],[0,15188,0,15191],[0,15192,0,15195],[0,15196,0,15199],[0,15160,0,15163],[0,15164,0,15167],[0,15168,0,15171],[0,15172,0,15175],[0,15176,0,15179],[0,15140,0,15143],[0,15144,0,15147],[0,15148,0,15151],[0,15152,0,15155],[0,15156,0,15159],[0,15120,0,15123],[0,15124,0,15127],[0,15128,0,15131],[0,15132,0,15135],[0,15136,0,15139],[0,15100,0,15103],[0,15104,0,15107],[0,15108,0,15111],[0,15112,0,15115],[0,15116,0,15119],[0,15080,0,15083],[0,15084,0,15087],[0,15088,0,15091],[0,15092,0,15095],[0,15096,0,15099],[0,15060,0,15063],[0,15064,0,15067],[0,15068,0,15071],[0,15072,0,15075],[0,15076,0,15079],[0,15040,0,15043],[0,15044,0,15047],[0,15048,0,15051],[0,15052,0,15055],[0,15056,0,15059],[0,15020,0,15023],[0,15024,0,15027],[0,15028,0,15031],[0,15032,0,15035],[0,15036,0,15039],[0,15000,0,15003],[0,15004,0,15007],[0,15008,0,15011],[0,15012,0,15015],[0,15016,0,15019],[0,14980,0,14983],[0,14984,0,14987],[0,14988,0,14991],[0,14992,0,14995],[0,14996,0,14999],[0,14960,0,14963],[0,14964,0,14967],[0,14968,0,14971],[0,14972,0,14975],[0,14976,0,14979],[0,14940,0,14943],[0,14944,0,14947],[0,14948,0,14951],[0,14952,0,14955],[0,14956,0,14959],[0,14920,0,14923],[0,14924,0,14927],[0,14928,0,14931],[0,14932,0,14935],[0,14936,0,14939],[0,14900,0,14903],[0,14904,0,14907],[0,14908,0,14911],[0,14912,0,14915],[0,14916,0,14919],[0,14880,0,14883],[0,14884,0,14887],[0,14888,0,14891],[0,14892,0,14895],[0,14896,0,14899],[0,14860,0,14863],[0,14864,0,14867],[0,14868,0,14871],[0,14872,0,14875],[0,14876,0,14879],[0,14840,0,14843],[0,14844,0,14847],[0,14848,0,14851],[0,14852,0,14855],[0,14856,0,14859],[0,14820,0,14823],[0,14824,0,14827],[0,14828,0,14831],[0,14832,0,14835],[0,14836,0,14839],[0,14800,0,14803],[0,14804,0,14807],[0,14808,0,14811],[0,14812,0,14815],[0,14816,0,14819],[0,14780,0,14783],[0,14784,0,14787],[0,14788,0,14791],[0,14792,0,14795],[0,14796,0,14799],[0,14760,0,14763],[0,14764,0,14767],[0,14768,0,14771],[0,14772,0,14775],[0,14776,0,14779],[0,14740,0,14743],[0,14744,0,14747],[0,14748,0,14751],[0,14752,0,14755],[0,14756,0,14759],[0,14720,0,14723],[0,14724,0,14727],[0,14728,0,14731],[0,14732,0,14735],[0,14736,0,14739],[0,14700,0,14703],[0,14704,0,14707],[0,14708,0,14711],[0,14712,0,14715],[0,14716,0,14719],[0,14680,0,14683],[0,14684,0,14687],[0,14688,0,14691],[0,14692,0,14695],[0,14696,0,14699],[0,14660,0,14663],[0,14664,0,14667],[0,14668,0,14671],[0,14672,0,14675],[0,14676,0,14679],[0,14640,0,14643],[0,14644,0,14647],[0,14648,0,14651],[0,14652,0,14655],[0,14656,0,14659],[0,14620,0,14623],[0,14624,0,14627],[0,14628,0,14631],[0,14632,0,14635],[0,14636,0,14639],[0,14600,0,14603],[0,14604,0,14607],[0,14608,0,14611],[0,14612,0,14615],[0,14616,0,14619],[0,14580,0,14583],[0,14584,0,14587],[0,14588,0,14591],[0,14592,0,14595],[0,14596,0,14599],[0,14560,0,14563],[0,14564,0,14567],[0,14568,0,14571],[0,14572,0,14575],[0,14576,0,14579],[0,14540,0,14543],[0,14544,0,14547],[0,14548,0,14551],[0,14552,0,14555],[0,14556,0,14559],[0,14520,0,14523],[0,14524,0,14527],[0,14528,0,14531],[0,14532,0,14535],[0,14536,0,14539],[0,14500,0,14503],[0,14504,0,14507],[0,14508,0,14511],[0,14512,0,14515],[0,14516,0,14519],[0,14480,0,14483],[0,14484,0,14487],[0,14488,0,14491],[0,14492,0,14495],[0,14496,0,14499],[0,14460,0,14463],[0,14464,0,14467],[0,14468,0,14471],[0,14472,0,14475],[0,14476,0,14479],[0,14440,0,14443],[0,14444,0,14447],[0,14448,0,14451],[0,14452,0,14455],[0,14456,0,14459],[0,14420,0,14423],[0,14424,0,14427],[0,14428,0,14431],[0,14432,0,14435],[0,14436,0,14439],[0,14400,0,14403],[0,14404,0,14407],[0,14408,0,14411],[0,14412,0,14415],[0,14416,0,14419],[0,14380,0,14383],[0,14384,0,14387],[0,14388,0,14391],[0,14392,0,14395],[0,14396,0,14399],[0,14360,0,14363],[0,14364,0,14367],[0,14368,0,14371],[0,14372,0,14375],[0,14376,0,14379],[0,14340,0,14343],[0,14344,0,14347],[0,14348,0,14351],[0,14352,0,14355],[0,14356,0,14359],[0,14320,0,14323],[0,14324,0,14327],[0,14328,0,14331],[0,14332,0,14335],[0,14336,0,14339],[0,14300,0,14303],[0,14304,0,14307],[0,14308,0,14311],[0,14312,0,14315],[0,14316,0,14319],[0,14280,0,14283],[0,14284,0,14287],[0,14288,0,14291],[0,14292,0,14295],[0,14296,0,14299],[0,14260,0,14263],[0,14264,0,14267],[0,14268,0,14271],[0,14272,0,14275],[0,14276,0,14279],[0,14240,0,14243],[0,14244,0,14247],[0,14248,0,14251],[0,14252,0,14255],[0,14256,0,14259],[0,14220,0,14223],[0,14224,0,14227],[0,14228,0,14231],[0,14232,0,14235],[0,14236,0,14239],[0,14200,0,14203],[0,14204,0,14207],[0,14208,0,14211],[0,14212,0,14215],[0,14216,0,14219],[0,14180,0,14183],[0,14184,0,14187],[0,14188,0,14191],[0,14192,0,14195],[0,14196,0,14199],[0,14160,0,14163],[0,14164,0,14167],[0,14168,0,14171],[0,14172,0,14175],[0,14176,0,14179],[0,14140,0,14143],[0,14144,0,14147],[0,14148,0,14151],[0,14152,0,14155],[0,14156,0,14159],[0,14120,0,14123],[0,14124,0,14127],[0,14128,0,14131],[0,14132,0,14135],[0,14136,0,14139],[0,14100,0,14103],[0,14104,0,14107],[0,14108,0,14111],[0,14112,0,14115],[0,14116,0,14119],[0,14080,0,14083],[0,14084,0,14087],[0,14088,0,14091],[0,14092,0,14095],[0,14096,0,14099],[0,14060,0,14063],[0,14064,0,14067],[0,14068,0,14071],[0,14072,0,14075],[0,14076,0,14079],[0,14040,0,14043],[0,14044,0,14047],[0,14048,0,14051],[0,14052,0,14055],[0,14056,0,14059],[0,14020,0,14023],[0,14024,0,14027],[0,14028,0,14031],[0,14032,0,14035],[0,14036,0,14039],[0,14000,0,14003],[0,14004,0,14007],[0,14008,0,14011],[0,14012,0,14015],[0,14016,0,14019],[0,13980,0,13983],[0,13984,0,13987],[0,13988,0,13991],[0,13992,0,13995],[0,13996,0,13999],[0,13960,0,13963],[0,13964,0,13967],[0,13968,0,13971],[0,13972,0,13975],[0,13976,0,13979],[0,13940,0,13943],[0,13944,0,13947],[0,13948,0,13951],[0,13952,0,13955],[0,13956,0,13959],[0,13920,0,13923],[0,13924,0,13927],[0,13928,0,13931],[0,13932,0,13935],[0,13936,0,13939],[0,13900,0,13903],[0,13904,0,13907],[0,13908,0,13911],[0,13912,0,13915],[0,13916,0,13919],[0,13880,0,13883],[0,13884,0,13887],[0,13888,0,13891],[0,13892,0,13895],[0,13896,0,13899],[0,13860,0,13863],[0,13864,0,13867],[0,13868,0,13871],[0,13872,0,13875],[0,13876,0,13879],[0,13840,0,13843],[0,13844,0,13847],[0,13848,0,13851],[0,13852,0,13855],[0,13856,0,13859],[0,13820,0,13823],[0,13824,0,13827],[0,13828,0,13831],[0,13832,0,13835],[0,13836,0,13839],[0,13800,0,13803],[0,13804,0,13807],[0,13808,0,13811],[0,13812,0,13815],[0,13816,0,13819],[0,13780,0,13783],[0,13784,0,13787],[0,13788,0,13791],[0,13792,0,13795],[0,13796,0,13799],[0,13760,0,13763],[0,13764,0,13767],[0,13768,0,13771],[0,13772,0,13775],[0,13776,0,13779],[0,13740,0,13743],[0,13744,0,13747],[0,13748,0,13751],[0,13752,0,13755],[0,13756,0,13759],[0,13720,0,13723],[0,13724,0,13727],[0,13728,0,13731],[0,13732,0,13735],[0,13736,0,13739],[0,13700,0,13703],[0,13704,0,13707],[0,13708,0,13711],[0,13712,0,13715],[0,13716,0,13719],[0,13680,0,13683],[0,13684,0,13687],[0,13688,0,13691],[0,13692,0,13695],[0,13696,0,13699],[0,13660,0,13663],[0,13664,0,13667],[0,13668,0,13671],[0,13672,0,13675],[0,13676,0,13679],[0,13640,0,13643],[0,13644,0,13647],[0,13648,0,13651],[0,13652,0,13655],[0,13656,0,13659],[0,13620,0,13623],[0,13624,0,13627],[0,13628,0,13631],[0,13632,0,13635],[0,13636,0,13639],[0,13600,0,13603],[0,13604,0,13607],[0,13608,0,13611],[0,13612,0,13615],[0,13616,0,13619],[0,13580,0,13583],[0,13584,0,13587],[0,13588,0,13591],[0,13592,0,13595],[0,13596,0,13599],[0,13560,0,13563],[0,13564,0,13567],[0,13568,0,13571],[0,13572,0,13575],[0,13576,0,13579],[0,13540,0,13543],[0,13544,0,13547],[0,13548,0,13551],[0,13552,0,13555],[0,13556,0,13559],[0,13520,0,13523],[0,13524,0,13527],[0,13528,0,13531],[0,13532,0,13535],[0,13536,0,13539],[0,13500,0,13503],[0,13504,0,13507],[0,13508,0,13511],[0,13512,0,13515],[0,13516,0,13519],[0,13480,0,13483],[0,13484,0,13487],[0,13488,0,13491],[0,13492,0,13495],[0,13496,0,13499],[0,13460,0,13463],[0,13464,0,13467],[0,13468,0,13471],[0,13472,0,13475],[0,13476,0,13479],[0,13440,0,13443],[0,13444,0,13447],[0,13448,0,13451],[0,13452,0,13455],[0,13456,0,13459],[0,13420,0,13423],[0,13424,0,13427],[0,13428,0,13431],[0,13432,0,13435],[0,13436,0,13439],[0,13400,0,13403],[0,13404,0,13407],[0,13408,0,13411],[0,13412,0,13415],[0,13416,0,13419],[0,13380,0,13383],[0,13384,0,13387],[0,13388,0,13391],[0,13392,0,13395],[0,13396,0,13399],[0,13360,0,13363],[0,13364,0,13367],[0,13368,0,13371],[0,13372,0,13375],[0,13376,0,13379],[0,13340,0,13343],[0,13344,0,13347],[0,13348,0,13351],[0,13352,0,13355],[0,13356,0,13359],[0,13320,0,13323],[0,13324,0,13327],[0,13328,0,13331],[0,13332,0,13335],[0,13336,0,13339],[0,13300,0,13303],[0,13304,0,13307],[0,13308,0,13311],[0,13312,0,13315],[0,13316,0,13319],[0,13280,0,13283],[0,13284,0,13287],[0,13288,0,13291],[0,13292,0,13295],[0,13296,0,13299],[0,13260,0,13263],[0,13264,0,13267],[0,13268,0,13271],[0,13272,0,13275],[0,13276,0,13279],[0,13240,0,13243],[0,13244,0,13247],[0,13248,0,13251],[0,13252,0,13255],[0,13256,0,13259],[0,13220,0,13223],[0,13224,0,13227],[0,13228,0,13231],[0,13232,0,13235],[0,13236,0,13239],[0,13200,0,13203],[0,13204,0,13207],[0,13208,0,13211],[0,13212,0,13215],[0,13216,0,13219],[0,13180,0,13183],[0,13184,0,13187],[0,13188,0,13191],[0,13192,0,13195],[0,13196,0,13199],[0,13160,0,13163],[0,13164,0,13167],[0,13168,0,13171],[0,13172,0,13175],[0,13176,0,13179],[0,13140,0,13143],[0,13144,0,13147],[0,13148,0,13151],[0,13152,0,13155],[0,13156,0,13159],[0,13120,0,13123],[0,13124,0,13127],[0,13128,0,13131],[0,13132,0,13135],[0,13136,0,13139],[0,13100,0,13103],[0,13104,0,13107],[0,13108,0,13111],[0,13112,0,13115],[0,13116,0,13119],[0,13080,0,13083],[0,13084,0,13087],[0,13088,0,13091],[0,13092,0,13095],[0,13096,0,13099],[0,13060,0,13063],[0,13064,0,13067],[0,13068,0,13071],[0,13072,0,13075],[0,13076,0,13079],[0,13040,0,13043],[0,13044,0,13047],[0,13048,0,13051],[0,13052,0,13055],[0,13056,0,13059],[0,13020,0,13023],[0,13024,0,13027],[0,13028,0,13031],[0,13032,0,13035],[0,13036,0,13039],[0,13000,0,13003],[0,13004,0,13007],[0,13008,0,13011],[0,13012,0,13015],[0,13016,0,13019],[0,12980,0,12983],[0,12984,0,12987],[0,12988,0,12991],[0,12992,0,12995],[0,12996,0,12999],[0,12960,0,12963],[0,12964,0,12967],[0,12968,0,12971],[0,12972,0,12975],[0,12976,0,12979],[0,12940,0,12943],[0,12944,0,12947],[0,12948,0,12951],[0,12952,0,12955],[0,12956,0,12959],[0,12920,0,12923],[0,12924,0,12927],[0,12928,0,12931],[0,12932,0,12935],[0,12936,0,12939],[0,12900,0,12903],[0,12904,0,12907],[0,12908,0,12911],[0,12912,0,12915],[0,12916,0,12919],[0,12880,0,12883],[0,12884,0,12887],[0,12888,0,12891],[0,12892,0,12895],[0,12896,0,12899],[0,12860,0,12863],[0,12864,0,12867],[0,12868,0,12871],[0,12872,0,12875],[0,12876,0,12879],[0,12840,0,12843],[0,12844,0,12847],[0,12848,0,12851],[0,12852,0,12855],[0,12856,0,12859],[0,12820,0,12823],[0,12824,0,12827],[0,12828,0,12831],[0,12832,0,12835],[0,12836,0,12839],[0,12800,0,12803],[0,12804,0,12807],[0,12808,0,12811],[0,12812,0,12815],[0,12816,0,12819],[0,12780,0,12783],[0,12784,0,12787],[0,12788,0,12791],[0,12792,0,12795],[0,12796,0,12799],[0,12760,0,12763],[0,12764,0,12767],[0,12768,0,12771],[0,12772,0,12775],[0,12776,0,12779],[0,12740,0,12743],[0,12744,0,12747],[0,12748,0,12751],[0,12752,0,12755],[0,12756,0,12759],[0,12720,0,12723],[0,12724,0,12727],[0,12728,0,12731],[0,12732,0,12735],[0,12736,0,12739],[0,12700,0,12703],[0,12704,0,12707],[0,12708,0,12711],[0,12712,0,12715],[0,12716,0,12719],[0,12680,0,12683],[0,12684,0,12687],[0,12688,0,12691],[0,12692,0,12695],[0,12696,0,12699],[0,12660,0,12663],[0,12664,0,12667],[0,12668,0,12671],[0,12672,0,12675],[0,12676,0,12679],[0,12640,0,12643],[0,12644,0,12647],[0,12648,0,12651],[0,12652,0,12655],[0,12656,0,12659],[0,12620,0,12623],[0,12624,0,12627],[0,12628,0,12631],[0,12632,0,12635],[0,12636,0,12639],[0,12600,0,12603],[0,12604,0,12607],[0,12608,0,12611],[0,12612,0,12615],[0,12616,0,12619],[0,12580,0,12583],[0,12584,0,12587],[0,12588,0,12591],[0,12592,0,12595],[0,12596,0,12599],[0,12560,0,12563],[0,12564,0,12567],[0,12568,0,12571],[0,12572,0,12575],[0,12576,0,12579],[0,12540,0,12543],[0,12544,0,12547],[0,12548,0,12551],[0,12552,0,12555],[0,12556,0,12559],[0,12520,0,12523],[0,12524,0,12527],[0,12528,0,12531],[0,12532,0,12535],[0,12536,0,12539],[0,12500,0,12503],[0,12504,0,12507],[0,12508,0,12511],[0,12512,0,12515],[0,12516,0,12519],[0,12480,0,12483],[0,12484,0,12487],[0,12488,0,12491],[0,12492,0,12495],[0,12496,0,12499],[0,12460,0,12463],[0,12464,0,12467],[0,12468,0,12471],[0,12472,0,12475],[0,12476,0,12479],[0,12440,0,12443],[0,12444,0,12447],[0,12448,0,12451],[0,12452,0,12455],[0,12456,0,12459],[0,12420,0,12423],[0,12424,0,12427],[0,12428,0,12431],[0,12432,0,12435],[0,12436,0,12439],[0,12400,0,12403],[0,12404,0,12407],[0,12408,0,12411],[0,12412,0,12415],[0,12416,0,12419],[0,12380,0,12383],[0,12384,0,12387],[0,12388,0,12391],[0,12392,0,12395]],"merged_total":4101,"flags":["merged_cut"]}
["Annual Technology Baseline Goals\n - Develop consistent and normalized technology cost and performance assumptions\n - Mature the tracking and sourcing of input assumptions\n - Enable consistency in assumptions across analysis projects (and modeling).\n - Reduce the lead time for validating the consistency of analysis projects.\n - Expand beyond the initial electric sector focus."]
[null,"Electricity Generation Technology LCOE equation for Standard Scenarios – ReEDS Model Inputs and Annual Technology Baseline presentation of technology assumptions."]
[null,"Note: Costs associated with a given year are for systems that come online in that year.  For example, the overnight capital cost (OCC) for a technology in 2020 represents the OCC of a system that came online in 2020."]
[]
[null,"Levelized Cost of Energy ($/MWh)","LCOE = ((FCR * CAPEX + FOM)*1000/(CF * 8760)) + VOM + Fuel"]
[null,null,"LCOE = ((CRF * ProFinFactor * ConFinFactor * (OCC * CapRegMult + GCC) + FOM) * 1000 / (CF * 8760)) + VOM + Fuel"]
[]
[null,"Fixed Charge Rate","FCR = CRF * ProFinFactor","Amount of revenue per dollar of investment required that must be collected annually from customers to pay the carrying charges on that investment."]
[]
[null,"CAPEX","CAPEX = ConFinFActor * (OCC * CapRegMult + GCC)","Capital expenditures required to achieve commercial operation of the generation plant"]
[]
[null,"Capital Recovery Factor","CRF = WACC / (1 - (1 / (1 + WACC)^t))       note: WACC real","*ReEDS uses: CRF = (WACC - 1) / (1 - (1 / WACC)^t)"]
[null,null,"WACC = ((1+((1-DF)*((1+RROE)*(1+i)-1)) + (DF*((1+IR)*(1+i)-1)*(1-TR))) / (1+i)) - 1","but uses a WACC that is equal to 1 + the WACC rate, and returns a CRF that is 1+CRF"]
[null,null,"DF = debt fraction","*ReEDS uses: WACC = (1 + ((1 - DF)*(RROE*i - 1)) + (DF*(IR*i - 1)*(1-TR))) / i"]
[null,null,"RROE = rate of return on equity (real) = 10.24%","but uses RROE, i, and IR that are equal to 1 + the rates, and returns a WACC that is 1+WACC"]
[null,null,"i = inflation rate = 2.5%"]
[null,null,"IR = interest rate (real) = 5.4%"]
[]
[null,"Project Finance factor","ProFinFactor = (1 - TR * PVD) / (1 - TR)"]
[null,null,"TR = combined state/federal tax rate"]
[null,null,"PVD = present value of depreciation = summation from y=1 to y=M+1 of (FDy * fy)"]
[null,null,"M = # years in MACRS depreciation schedule"]
[null,null,"FDy = fraction of capital depreciated in year y"]
[null,null,"fy = depreciation factor in year y","fy = 1/dy"]
[null,null,"d = nominal discount rate (8.9%)","d = WACC * i"]
[null,null,"i = inflation rate"]
[]
[null,"Construction Finance Factor","ConFinFactor = summation from y=0 to y=C-1 of  (FCy * AIy)"]
[null,null,"FCy = fraction of capital spent in year y"]
[null,null,"AIy =1 + (1 - TR) * ((1 + IDC)(year+0.5) - 1) ","*ReEDS uses: AIy =1 + (1 - TR) * (IDC(year+0.5) - 1) "]
[null,null,"IDC = interest during construction","but uses an IDC that is equal to 1 + the interest rate"]
[null,null,"y = year index, starting at 0"]
[null,null,"C = construction duration (years)"]
[]
[null,"Overnight Capital Cost","OCC = input in $/kW"]
[]
[null,"Capital Regional Multiplier","CapRegMult = 1  for ATB","CapRegMult = 1  for ATB"]
[]
[null,"Grid Connection Costs","GCC = GF + OnSpurCost + Off SpurCost"]
[null,null,"GF","grid feature = 0 for ATB"]
[null,null,"OnSpurCost","Onshore Spur Line Costs = 0 for ATB"]
[null,null,"Off SpurCost","Offshore (underwater) Spur Line Costs, represent distance of 30 km for ATB"]
[]
[null,"Fixed Operating Expenses","FOM = input in $/kW"]
[]
[null,"* 1000","conversion factor from $/kW inputs to $/MWh output"]
[]
[null,"Capacity Factor","CF = input as %"]
[]
[null,"* 8760","conversion factor for hours per year"]
[]
[null,"Variable Operating Expenses","VOM = input in $/MWh"]
[]
[null,"Fuel","Fuel = input in $/MWh"]
[]
[null,"Overnight LCOE","=((OCC*CRF*(1-TR*PVD))/(8760*CF*(1-TR))+FOM/(8760*CF))*1000)+VOM","This is similar to the LCOE used in the TCDB (Transparent Cost database)"]
[]
[null,"Definitions:"]
[null,"AI","Accumulated Interest","Accumulated interest is a function of the interest during construction and the tax rate."]
[null,"C","Construction Duration","Number of years in construction period"]
[null,"CapRegMult","Capital Regional Multiplier","Capital cost multipliers to account for regional variations that affect plant costs, e.g. labor rates, etc. Separate multipliers are applied to land-based and offshore wind plants, PV, CSP, coal, gas, nuclear, etc. No multipliers for geothermal or hydropower due to site specific nature of plant cost estimates."]
[null,"CF","Capacity Factor (%)","Generally defined as the ratio of actual annual output to output at rated capacity for an entire year.  "]
[null,"ConFinFactor","Construction Finance Factor","Portion of all-in capital cost associated with construction period financing.  ConFinFactor is a function of C, FC, and IDC."]
[null,"CRF","Capital Recovery Factor","The ratio of a constant annuity to the present value of receiving that annuity for a given length of time. (Default in ReEDS is 8.89% real); CRF is a function of WACC and t."]
[null,"d","nominal discount rate (8.9%)","The discount rate is a function of the WACC and inflation."]
[null,"DF","Debt Fraction","Fraction of capital financed with debt.  1-DF is assumed financed with equity. (50% for all technologies in ReEDS)"]
[null,"f","Depreciation Factor","The depreciation factor is a function of the discount rate."]
[null,"FC","Capital Fraction","Fraction of capital spent in each year of construction, 1 to C."]
[null,"FD","Depreciation Fraction","Fraction of capital depreciated in each year, 1 to M."]
[null,"FOM","Fixed Operation and Maintenance Expenses ($/MW-year)","Annual expenditures to operate and maintain equipment that are not incurred on a per-unit-energy basis."]
[null,"Fuel","fuel cost ($/MWh)","Fuel costs are converted to $/MWh from various units."]
[null,"GCC","Grid Connection Costs","Distance-based costs of spur lines over land, offshore wind plant export cable costs and construction-period transit costs"]
[null,"GF","Grid Feature","Point of interconnection at the high voltage transmission network, including substation, transmission lines, load center, or BA center. (Default in ReEDS is $0/kW for substation and load center and $14/kW for others)"]
[null,"i","Inflation Rate","Assumed inflation rate based on historical data. (2.5% in ReEDS)"]
[null,"ICC","Installed Capital Cost ($/MW)","Total capital expenditure to achieve commercial operation up to the plant gate. This intermediate value is used only in presentation of technology cost assumptions with historic market data.  It is not required to calculate LCOE."]
[null,"IDC","Interest During Construction","Interest rate for financing project during construction period."]
[null,"IR","Interest Rate (real)","Assumed interest rate on debt. (5.4% for all technologies in ReEDS, 8% nominal)"]
[null,"M","Depreciation period (years)","Number of years in MACRS depreciation schedule."]
[null,"OCC","Overnight Capital Cost ($/MW)","Capital expenditures excluding construction period financing.  Includes onsite electrical equipment (e.g., switchyard), a nominal-distance spur line (<1 mi), and necessary upgrades at a transmission substation."]
[null,"OffDist","Offshore Distance","Total offshore distance covered by the offshore export cables"]
[null,"OffSpurCost","Offshore (underwater) Spur Line Costs","Cost for offshore (underwater) export cables from the offshore turbines to land including incremental construction-period transit costs; OffSpurCost is a function of OffDist and OffDistFactor."]
[null,"OffDistFactor","Offshore Distance Factor","Incremental capital expenditure for offshore wind plant export cable length between landfall and offshore wind plant site and construction-period transit costs between port and offshore wind plant site. Assumed HVAC for cables that are <70 km and HVDC otherwise. ($8.10/kW-km for AC cables and $13.49/kW-km for DC cables)"]
[null,"OnDist","Onshore Distance","Total onshore distance covered by the onshore transmission spur lines"]
[null,"OnRegTransMult","Onshore Regional Transmission Multiplier","Transmission cost multipliers to account for regional variations that affect onshore transmission line costs, e.g. labor rates, terrain, siting, etc."]
[null,"OnSpurCost","Onshore Spur Line Costs","Cost for onshore transmission lines from the plant gate to the grid feature; OnSpurCost is a function of OnDist, OnTransCost, and OnRegTransMult."]
[null,"OnTransCost","Onshore Transmission Costs (for spur line)","Base onshore transmission line costs (Default in ReEDS is $3922/MW-mile)"]
[null,"ProFinFactor","Project Finance factor","Technology-specific financial multiplier to account for any applicable differences in depreciation schedule, and tax policies. ProFinFactor is a function of TR, WACC, i, M, and FD"]
[null,"PVD","Present Value of Depreciation","PVD is a function of FD, f and y."]
[null,"RROE","Rate of Return on Equity (real)","Assumed rate of return on the share of assets financed with equity. (10% for all technologies in ReEDS, 13% nominal)"]
[null,"t","Economic Lifetime (years)","Length of time for paying off assets (20 years for all technologies in ReEDS)"]
[null,"TR","Tax Rate","Combined state and federal tax rate (40%)"]
[null,"VOM","Variable Operation and Maintenance Expenses ($/MWh)","Operating and maintenance costs incurred on a per-unit-energy basis. "]
[null,"WACC","Weighted Average Cost of Capital (real)","The average expected rate that is paid to finance assets. (Default in ReEDS is 6.2% real); WACC is a function of DF, RROE, IR, i, and TR."]
[null,"y","year index, starting at 0"]
[]
[null,"Notes:"]
[null,"CapRegMult = 1","ATB assumes that all plants represent typical equipment costs and do not include regionally specific labor or material cost increments."]
[null,"GCC = 0","ATB assumes that base plant cost includes small spur line to connect with grid for all technologies in overnight capital cost.  An exception is made for offshore wind plants where the export cable and construction-period transit costs based on a 30 km distance from shore are represented in GCC.  Specific transmission lines based on geographically determined distances between ReEDS regions and existing transmission features for wind and solar are not included in ATB."]
[null,"Inputs in ATB are in $/kW, in ReEDS they are $/MW"]

{"sheet":"Land-Based Wind","index":2,"n_rows":719,"n_cols":48,"rows_kept":719,"cut":false,"hidden":false,"merged":[[718,7,718,11],[718,12,718,26],[711,7,711,11],[711,12,711,26],[712,7,712,11],[712,12,712,26],[713,7,713,11],[713,12,713,26],[714,7,714,11],[714,12,714,26],[715,7,715,11],[715,12,715,26],[717,7,717,11],[707,7,707,11],[707,12,707,26],[708,7,708,11],[709,7,709,11],[710,7,710,11],[710,12,710,26],[704,7,704,11],[704,12,704,26],[705,7,705,11],[705,12,705,26],[706,7,706,11],[706,12,706,26],[702,7,702,11],[702,12,702,26],[700,7,700,11],[703,7,703,11],[703,12,703,26],[389,7,418,7],[389,9,418,9],[592,0,609,4],[698,6,698,19],[701,7,701,11],[701,12,701,26],[422,7,451,7],[422,9,451,9],[455,7,484,7],[455,9,484,9],[489,6,489,19],[101,7,132,7],[101,9,110,9],[112,9,121,9],[123,9,132,9],[135,7,155,7],[135,9,144,9],[55,9,64,9],[60,14,60,17],[61,14,61,17],[66,9,75,9],[137,21,137,27],[77,9,86,9],[138,21,138,22],[139,21,139,22],[146,9,155,9],[161,6,161,19],[164,7,385,7],[164,9,193,9],[196,9,225,9],[228,9,257,9],[260,9,289,9],[292,9,321,9],[324,9,353,9],[356,9,385,9],[33,9,42,9],[33,14,33,17],[34,14,34,17],[35,14,35,17],[89,7,98,7],[89,9,98,9],[11,7,86,7],[11,9,20,9],[11,14,11,15],[44,9,53,9],[44,14,44,17],[45,14,45,17],[47,14,47,15],[36,14,36,17],[37,14,37,17],[38,14,38,17],[43,14,43,17],[41,14,41,17],[42,14,42,17],[39,14,39,17],[30,14,30,17],[32,14,32,17],[31,14,31,17],[40,14,40,17],[14,18,15,18],[11,16,11,19],[22,9,31,9],[28,14,28,18],[29,14,29,17],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,17,15,17]]}
["Land-Based Wind Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1",0.5115685106238268,null,null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0.49139785000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0.47955420000000004,null,null,"Land-Based Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0.46660554999999998,null,null,"Techno-Resource Group (TRG)","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0.45028949999999995]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0.4030543730769231,null,null,"TRG1","7.7 - 13.5",8.7774567208018048,99.931380000000061,410.95622202983998]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0.3338992409090909,null," ","TRG2","7.5 - 10.4",8.3152925334702807,200.02224000000001,808.73529985512107]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0.26080181666666669,null,null,"TRG3","7.3 - 10.5",8.1176641061196033,399.85985999999798,1610.1594567478826]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0.19816025714285715,null,null,"TRG4","7.1 - 10.1",7.8996639450975223,799.92821999999671,3199.1971438803639]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0.12280647,null,null,"TRG5","6.8 - 9.5",7.5161936083507603,1600.1278800000223,6238.3249315000585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRG6","61. - 9.4",6.9233635714827031,1600.111140000037,5567.3177390668898]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1",{"$f":"(L12)*8760","v":4481.3401530647225},null,null,"TRG7","5.3 - 8.3",6.1862849847457628,1600.0144800000312,4561.2844265073945]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L13)*8760","v":4304.6451660000002},null,null,"TRG8","4.7 - 6.6",5.4652529414235085,1599.9396000000058,3513.3194257063192]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",4200.8947920000001,null,null,"TRG9","4.1 - 5.7",4.8016685621295681,1600.031280000014,2597.3205274310508]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",4087.464618,null,null,"TRG10","1.6 - 5.1",4.0187250220898614,1140.1134000000116,1099.0835936265578]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",3944.5360199999996,null,null,"Total",null,null,10640.079480000117,29605.698766351499]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",3530.7563081538465]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",2924.9573503636361,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",2284.6239140000002,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1735.8838525714286,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",1075.7846772,null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S32)/(1+S30)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1",{"$f":" $S$42 * (L56 + L102)","v":1736.8220930547111},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":" $S$42 * (L57 + L103)","v":1774.6898326202436},null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":" $S$42 * (L58 + L104)","v":1778.0752433107295},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S35)/(1+S30) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",1782.7241349940023,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",1832.7147815351339,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",1866.6481534411701,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S38>0,S37*S32*(1-S38)+(1-S37)*S35,S37*S32+(1-S37)*S35)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",1895.3666441589908,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S37)*((1+S36)*(1+S30)-1)) + (S37*((1+S33)*(1+S30)-1)*(1-S38))) / (1+S30)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1929.5967717838937,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1998.5103901172304,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P51:P53,Q51:Q53)","v":1.0389022742082548}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",2109.3723055923051,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O56:T56,O58:T58)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S38 * S43) / (1 - S38)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1",{"$f":"(L56+L102)*($S$42-1)","v":65.036270487001772},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S39 / (1 - (1 / (1 + S39)^S31))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"(L57+L103)*($S$42-1)","v":66.454249083061541},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S40 / (1 - (1 / (1 + S40)^S31))","v":8.3290299431659706E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",{"$f":"(L58+L104)*($S$42-1)","v":66.581017671655886}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",66.755098009640491,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",68.627025608483351,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",69.89767961653753,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",70.973059494402662,null,null,0,0.8,{"$f":"1+(1-S38)*((1+S34)^(O51+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",72.254825685609006,null,null,1,0.1,{"$f":"1+(1-S38)*((1+S34)^(O52+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",74.83533450115624,null,null,2,0.1,{"$f":"1+(1-S38)*((1+S34)^(O53+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",78.986620663611205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1",1671.7858225677094,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",1708.235583537182,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",1711.4942256390736,null,"Depreciation",{"$f":"1/((1+S40)*(1+S30))^O55","v":0.92524056254626186},{"$f":"1/((1+S40)*(1+S30))^P55","v":0.85607009858092309},{"$f":"1/((1+S40)*(1+S30))^Q55","v":0.79207077959004724},{"$f":"1/((1+S40)*(1+S30))^R55","v":0.73285601368435149},{"$f":"1/((1+S40)*(1+S30))^S55","v":0.67806811036672032},{"$f":"1/((1+S40)*(1+S30))^T55","v":0.62737611988038511}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",1715.9690369843618,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",1764.0877559266505]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",1796.7504738246325,null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",1824.3935846645882,null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",1857.3419460982848,null,null,"* not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",1923.6750556160741]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",2030.3856849286938]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",51.272429305263152]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1",{"$f":"$S$39","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"$S$39","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1",{"$f":"L113+L124","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",{"$f":"L114+L125","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":" (($S$46 * $S$44 * $S$42 * (L56 * 1 + L102) +L67) * 1000 / (L12 * 8760)) + L78 + 0","v":47.816333946807752}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",50.604710096776259]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",51.930140607796524]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",53.477986417756327]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",56.60519533313871]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",64.140942295728692]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",78.346920326982655]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",101.71217051502876]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",137.59095702872213]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",231.68839640214077]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1",{"$f":"(((L56*$S$46*(1-$S$38*$S$43))/(8760*L12*(1-$S$38))+L67/(8760*L12))*1000)+L78","v":46.454251147303658},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2",49.155800840804538]
[null,null,null,null,null,null,null,null,null,null,"TRG 3",50.442615126800675]
[null,null,null,null,null,null,null,null,null,null,"TRG 4",51.945183841920432]
[null,null,null,null,null,null,null,null,null,null,"TRG 5",54.9723124363259]
[null,null,null,null,null,null,null,null,null,null,"TRG 6",62.282920496336004]
[null,null,null,null,null,null,null,null,null,null,"TRG 7",76.069570337902221]
[null,null,null,null,null,null,null,null,null,null,"TRG 8",98.743869577453012]
[null,null,null,null,null,null,null,null,null,null,"TRG 9",133.54480840838141]
[null,null,null,null,null,null,null,null,null,null,"TRG 10",224.79736911936078]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",0.5115685106238268,0.51720272958997637,0.52229685488540734,0.53229685488540734,0.54229685488540735,0.5497968548854073,0.55729685488540726,0.56329685488540726,0.56829685488540727,0.57329685488540727,0.57829685488540727,0.58329685488540728,0.58829685488540728,0.59329685488540729,0.59829685488540729,0.6032968548854073,0.6082968548854073,0.61193538219461052,0.61312655939291127,0.61392087865642297,0.61499146801064619,0.61579640784733936,0.61699702279691604,0.61802845962047814,0.61892293986019031,0.61970316025070926,0.62038198639882791,0.62110805143247128,0.6217286250820182,0.62222564379292855,0.62257038728912784,0.6227235739009267,0.62351883732969349,0.62401397301695372,0.62413744804404103,0.62413744804404103,0.62413744804404103]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0.5115685106238268,0.51720272958997637,0.52229685488540734,0.52684462930295062,0.53084415085981951,0.53429774378144024,0.53777562322429917,0.53977562322429917,0.54177562322429917,0.54377562322429918,0.54577562322429918,0.54777562322429918,0.54977562322429918,0.55177562322429918,0.55377562322429918,0.55577562322429919,0.55777562322429919,0.55952562322429922,0.56127562322429925,0.56302562322429928,0.56477562322429931,0.56652562322429934,0.56827562322429936,0.57002562322429939,0.57177562322429942,0.57352562322429945,0.57527562322429948,0.57677562322429943,0.57827562322429937,0.57977562322429932,0.58127562322429926,0.58277562322429921,0.58427562322429916,0.5857756232242991,0.58727562322429905,0.58877562322429899,0.59027562322429894]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0.5115685106238268,0.51720272958997637,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0.49139785000000002,0.50139785000000003,0.50539785000000004,0.51539785000000005,0.52539785000000006,0.53289785000000001,0.54039784999999996,0.54339784999999996,0.54639784999999996,0.54939784999999997,0.55239784999999997,0.55539784999999997,0.55839784999999997,0.56139784999999998,0.56439784999999998,0.56739784999999998,0.57039784999999998,0.57189784999999993,0.57339784999999988,0.57489784999999982,0.57639784999999977,0.57789784999999971,0.57939784999999966,0.5808978499999996,0.58239784999999955,0.5838978499999995,0.58539784999999944,0.58614784999999947,0.5868978499999995,0.58764784999999953,0.58839784999999956,0.58914784999999958,0.58989784999999961,0.59064784999999964,0.59139784999999967,0.5921478499999997,0.59289784999999973]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0.49139785000000002,0.49639785000000003,0.50139785000000003,0.50639785000000004,0.51139785000000004,0.51639785000000005,0.52139785000000005,0.52314785000000008,0.52489785000000011,0.52664785000000014,0.52839785000000017,0.5301478500000002,0.53189785000000023,0.53364785000000026,0.53539785000000029,0.53714785000000032,0.53889785000000034,0.54039785000000029,0.54189785000000024,0.54339785000000018,0.54489785000000013,0.54639785000000007,0.54789785000000002,0.54939784999999997,0.55089784999999991,0.55239784999999986,0.5538978499999998,0.5548978499999998,0.5558978499999998,0.55689784999999981,0.55789784999999981,0.55889784999999981,0.55989784999999981,0.56089784999999981,0.56189784999999981,0.56289784999999981,0.56389784999999981]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0.49139785000000002,0.50139785000000003,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0.47955420000000004,0.48705420000000005,0.49055420000000005,0.49805420000000006,0.50555420000000006,0.51305420000000002,0.52055419999999997,0.5233042,0.52605420000000003,0.52880420000000006,0.53155420000000009,0.53430420000000012,0.53705420000000015,0.53980420000000018,0.54255420000000021,0.54530420000000024,0.54805420000000027,0.54955420000000021,0.55105420000000016,0.55255420000000011,0.55405420000000005,0.5555542,0.55705419999999994,0.55855419999999989,0.56005419999999984,0.56155419999999978,0.56305419999999973,0.56405419999999973,0.56505419999999973,0.56605419999999973,0.56705419999999973,0.56805419999999973,0.56905419999999973,0.57005419999999973,0.57105419999999973,0.57205419999999974,0.57305419999999974]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0.47955420000000004,0.48355420000000005,0.48755420000000005,0.49155420000000005,0.49555420000000006,0.49955420000000006,0.50355420000000006,0.50530420000000009,0.50705420000000012,0.50880420000000015,0.51055420000000018,0.51230420000000021,0.51405420000000024,0.51580420000000027,0.5175542000000003,0.51930420000000033,0.52105420000000036,0.5225542000000003,0.52405420000000025,0.52555420000000019,0.52705420000000014,0.52855420000000009,0.53005420000000003,0.53155419999999998,0.53305419999999992,0.53455419999999987,0.53605419999999981,0.53705419999999982,0.53805419999999982,0.53905419999999982,0.54005419999999982,0.54105419999999982,0.54205419999999982,0.54305419999999982,0.54405419999999982,0.54505419999999982,0.54605419999999982]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0.47955420000000004,0.48705420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0.46660554999999998,0.47660554999999999,0.47910554999999999,0.48660555,0.49410555,0.50160554999999996,0.50910554999999991,0.51410554999999991,0.51910554999999992,0.52410554999999992,0.52610554999999992,0.52810554999999992,0.53010554999999993,0.53210554999999993,0.53410554999999993,0.53610554999999993,0.53810554999999993,0.53960554999999988,0.54110554999999982,0.54260554999999977,0.54410554999999972,0.54560554999999966,0.54710554999999961,0.54860554999999955,0.5501055499999995,0.55160554999999944,0.55310554999999939,0.55410554999999939,0.55510554999999939,0.55610554999999939,0.55710554999999939,0.5581055499999994,0.5591055499999994,0.5601055499999994,0.5611055499999994,0.5621055499999994,0.5631055499999994]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0.46660554999999998,0.46910554999999998,0.47160554999999998,0.47410554999999999,0.47660554999999999,0.47910554999999999,0.48160554999999999,0.48335554999999997,0.48510554999999994,0.48685554999999991,0.48860554999999989,0.49035554999999986,0.49210554999999984,0.49385554999999981,0.49560554999999978,0.49735554999999976,0.49910554999999973,0.50060554999999973,0.50210554999999968,0.50360554999999962,0.50510554999999957,0.50660554999999952,0.50810554999999946,0.50960554999999941,0.51110554999999935,0.5126055499999993,0.51410554999999925,0.51510554999999925,0.51610554999999925,0.51710554999999925,0.51810554999999925,0.51910554999999925,0.52010554999999925,0.52110554999999925,0.52210554999999925,0.52310554999999925,0.52410554999999925]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0.46660554999999998,0.47660554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0.45028949999999995,0.45278949999999996,0.45528949999999996,0.46228949999999996,0.46928949999999997,0.47628949999999998,0.48328949999999998,0.48828949999999999,0.49328949999999999,0.4982895,0.50328949999999995,0.50828949999999995,0.51328949999999995,0.51828949999999996,0.52328949999999996,0.52828949999999997,0.53328949999999997,0.53478949999999992,0.53628949999999986,0.53778949999999981,0.53928949999999976,0.5407894999999997,0.54228949999999965,0.54378949999999959,0.54528949999999954,0.54678949999999948,0.54828949999999943,0.54928949999999943,0.55028949999999943,0.55128949999999943,0.55228949999999943,0.55328949999999943,0.55428949999999944,0.55528949999999944,0.55628949999999944,0.55728949999999944,0.55828949999999944]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0.45028949999999995,0.45278949999999996,0.45528949999999996,0.45778949999999996,0.46028949999999996,0.46278949999999996,0.46528949999999997,0.46703949999999994,0.46878949999999991,0.47053949999999989,0.47228949999999986,0.47403949999999984,0.47578949999999981,0.47753949999999978,0.47928949999999976,0.48103949999999973,0.4827894999999997,0.48428949999999971,0.48578949999999971,0.48728949999999971,0.48878949999999971,0.49028949999999971,0.49178949999999971,0.49328949999999971,0.49478949999999972,0.49628949999999972,0.49778949999999972,0.49878949999999972,0.49978949999999972,0.50078949999999967,0.50178949999999967,0.50278949999999967,0.50378949999999967,0.50478949999999967,0.50578949999999967,0.50678949999999967,0.50778949999999967]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0.45028949999999995,0.45278949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0.4030543730769231,0.40586303461538464,0.40867169615384619,0.42533836282051285,0.43783836282051286,0.44825502948717955,0.45658836282051291,0.4647133628205129,0.47263002948717958,0.4803383628205129,0.48783836282051291,0.49513002948717955,0.50221336282051288,0.50908836282051284,0.51104460222743209,0.51304460222743209,0.51379460222743212,0.51454460222743215,0.51529460222743217,0.5160446022274322,0.51679460222743223,0.51754460222743226,0.5180446022274322,0.51854460222743215,0.51904460222743209,0.51954460222743204,0.52004460222743198,0.52054460222743193,0.52104460222743187,0.52154460222743182,0.52204460222743176,0.52254460222743171,0.52304460222743165,0.5235446022274316,0.52404460222743154,0.52454460222743149,0.52504460222743143]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0.4030543730769231,0.40586303461538464,0.40867169615384619,0.41148035769230773,0.41428901923076927,0.41709768076923082,0.41990634230769236,0.4227150038461539,0.42552366538461545,0.42833232692307699,0.43114098846153853,0.43394965000000002,0.43524675000000002,0.43654385000000001,0.43784095000000001,0.43913805,0.44043515,0.44173224999999999,0.44302934999999999,0.44432644999999998,0.44562645000000001,0.44692645000000003,0.44822645000000005,0.44952645000000008,0.4508264500000001,0.45212645000000012,0.45342645000000015,0.45472645000000017,0.45602645000000019,0.45732645000000022,0.45862645000000024,0.45992645000000026,0.46122645000000029,0.46252645000000031,0.46382645000000033,0.46512645000000036,0.46642645000000038]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0.4030543730769231,0.40586303461538464,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0.3338992409090909,0.33808873636363634,0.34227823181818179,0.3602782318181818,0.37027823181818181,0.37827823181818182,0.38627823181818183,0.39427823181818183,0.40177823181818184,0.40927823181818185,0.41677823181818185,0.42427823181818186,0.43001716492102227,0.43201716492102227,0.43401716492102227,0.43501716492102227,0.43601716492102227,0.43676716492102224,0.43751716492102222,0.43826716492102219,0.43901716492102216,0.43976716492102214,0.44051716492102211,0.44126716492102208,0.44201716492102205,0.44276716492102203,0.443517164921022,0.444017164921022,0.444517164921022,0.445017164921022,0.445517164921022,0.446017164921022,0.446517164921022,0.447017164921022,0.447517164921022,0.448017164921022,0.448517164921022]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0.3338992409090909,0.33808873636363634,0.34227823181818179,0.34646772727272723,0.35065722272727268,0.35484671818181812,0.35903621363636357,0.36322570909090901,0.36741520454545445,0.37160470000000001,0.37539931250000003,0.37919392500000004,0.38298853750000006,0.38678315000000008,0.39057776250000009,0.39437237500000011,0.39816698750000012,0.40196159999999997,0.40296159999999998,0.40396159999999998,0.40496159999999998,0.40596159999999998,0.40614159999999999,0.4063216,0.40650160000000002,0.40668160000000003,0.40686160000000005,0.40704160000000006,0.40722160000000007,0.40740160000000009,0.4075816000000001,0.40776160000000011,0.40794160000000013,0.40812160000000014,0.40830160000000015,0.40848160000000017,0.40866160000000018]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0.3338992409090909,0.33808873636363634,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0.26080181666666669,0.26577375000000003,0.27074568333333338,0.29137068333333338,0.3007456833333334,0.30949568333333338,0.31762068333333338,0.32574568333333337,0.33324568333333338,0.34199568333333336,0.34898972761461244,0.35548972761461245,0.36048972761461245,0.36548972761461246,0.36798972761461246,0.37048972761461246,0.37298972761461247,0.37498972761461247,0.37698972761461247,0.37898972761461247,0.38098972761461247,0.38298972761461247,0.38398972761461247,0.38498972761461248,0.38598972761461248,0.38698972761461248,0.38798972761461248,0.38848972761461248,0.38898972761461248,0.38948972761461248,0.38998972761461248,0.39048972761461248,0.39098972761461248,0.39148972761461248,0.39198972761461248,0.39248972761461248,0.39298972761461248]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0.26080181666666669,0.26577375000000003,0.27074568333333338,0.27571761666666672,0.28068955000000007,0.28566148333333341,0.29063341666666676,0.29560534999999999,0.29957824999999999,0.30355114999999999,0.30752404999999999,0.31149694999999999,0.31546985,0.31944275,0.32341565,0.32738854999999994,0.32838854999999995,0.32938854999999995,0.33038854999999995,0.33138854999999995,0.33238854999999995,0.33338854999999995,0.33356854999999996,0.33374854999999998,0.33392854999999999,0.33410855,0.33428855000000002,0.33446855000000003,0.33464855000000004,0.33482855000000006,0.33500855000000007,0.33518855000000009,0.3353685500000001,0.33554855000000011,0.33572855000000013,0.33590855000000014,0.33608855000000015]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0.26080181666666669,0.26577375000000003,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0.19816025714285715,0.20425718571428572,0.21035411428571429,0.22702078095238096,0.23577078095238097,0.2441041142857143,0.25327078095238098,0.25993744761904763,0.26796229030820262,0.27546229030820263,0.28246229030820263,0.28896229030820264,0.29396229030820265,0.29696229030820265,0.29946229030820265,0.30196229030820265,0.30446229030820265,0.30646229030820266,0.30846229030820266,0.31046229030820266,0.31246229030820266,0.31446229030820266,0.31546229030820266,0.31646229030820267,0.31746229030820267,0.31846229030820267,0.31946229030820267,0.31996229030820267,0.32046229030820267,0.32096229030820267,0.32146229030820267,0.32196229030820267,0.32221229030820264,0.32246229030820261,0.32271229030820259,0.32296229030820256,0.32321229030820253]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0.19816025714285715,0.20425718571428572,0.21035411428571429,0.21645104285714287,0.22254797142857144,0.22864490000000001,0.23274763750000002,0.23685037500000003,0.24095311250000004,0.24505585000000005,0.24915858750000006,0.25326132500000004,0.25736406250000005,0.2614668,0.2624668,0.2634668,0.2644668,0.2654668,0.2664668,0.2674668,0.26846680000000001,0.26946680000000001,0.26964680000000002,0.26982680000000003,0.27000680000000005,0.27018680000000006,0.27036680000000007,0.27054680000000009,0.2707268000000001,0.27090680000000011,0.27108680000000013,0.27126680000000014,0.27144680000000015,0.27162680000000017,0.27180680000000018,0.2719868000000002,0.27216680000000021]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0.19816025714285715,0.20425718571428572,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0.12280647,0.12852748,0.13424849,0.14549849000000001,0.15174849000000001,0.15799849000000002,0.16432624999999998,0.16932624999999998,0.17432624999999999,0.17932624999999999,0.18432625,0.18932625,0.19132625,0.19332625000000001,0.19532625000000001,0.19732625000000001,0.19932625000000001,0.20032625000000001,0.20132625000000001,0.20232625000000001,0.20332625000000001,0.20432625000000001,0.20482625000000002,0.20532625000000002,0.20582625000000002,0.20632625000000002,0.20682625000000002,0.20732625000000002,0.20782625000000002,0.20832625000000002,0.20882625000000002,0.20932625000000002,0.20982625000000002,0.21032625000000002,0.21082625000000002,0.21132625000000002,0.21182625000000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0.12280647,0.12852748,0.13424849,0.1399695,0.14301409374999999,0.14605868749999998,0.14910328124999997,0.15214787499999996,0.15519246874999995,0.15823706249999994,0.16128165624999993,0.16432624999999998,0.16562624999999997,0.16692624999999997,0.16822624999999997,0.16952624999999996,0.17082624999999996,0.17152624999999996,0.17222624999999997,0.17292624999999998,0.17362624999999998,0.17432624999999999,0.17502624999999999,0.17572625,0.17642625000000001,0.17712625000000001,0.17782625000000002,0.17852625000000003,0.17922625000000003,0.17992625000000004,0.18062625000000004,0.18132625000000005,0.18202625000000006,0.18272625000000006,0.18342625000000007,0.18412625000000007,0.18482625000000008]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0.12280647,0.12852748,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L165)*8760","v":4481.3401530647225},4530.6959112081931,4575.3204487961684,4662.9204487961688,4750.5204487961682,4816.2204487961681,4881.9204487961679,4934.4804487961674,4978.2804487961675,5022.0804487961677,5065.8804487961679,5109.6804487961681,5153.4804487961674,5197.2804487961675,5241.0804487961677,5284.8804487961679,5328.6804487961681,5360.553948024788,5370.9886602819024,5377.9468970302651,5387.3252597732608,5394.3765327426927,5404.893919700985,5413.9293062753886,5421.7649531752668,5428.599683796213,5434.5462008537324,5440.9065305484482,5446.3427557184796,5450.6966396260541,5453.7165926527596,5455.0585073721177,5462.0250150081147,5466.3624036285146,5467.4440448657997,5467.4440448657997,5467.4440448657997]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",4481.3401530647225,4530.6959112081931,4575.3204487961684,4615.1589526938478,4650.1947615320187,4680.4482355254167,4710.9144594448608,4728.4344594448612,4745.9544594448607,4763.4744594448612,4780.9944594448607,4798.5144594448611,4816.0344594448607,4833.5544594448611,4851.0744594448606,4868.5944594448611,4886.1144594448606,4901.4444594448614,4916.7744594448613,4932.1044594448613,4947.4344594448621,4962.764459444862,4978.0944594448629,4993.4244594448628,5008.7544594448627,5024.0844594448636,5039.4144594448635,5052.5544594448629,5065.6944594448623,5078.8344594448617,5091.9744594448612,5105.1144594448615,5118.2544594448609,5131.3944594448603,5144.5344594448597,5157.6744594448592,5170.8144594448586]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",4481.3401530647225,4530.6959112081931,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684,4575.3204487961684]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",4304.6451660000002,4392.2451660000006,4427.2851660000006,4514.885166,4602.4851660000004,4668.1851660000002,4733.885166,4760.1651659999998,4786.4451659999995,4812.7251659999993,4839.0051659999999,4865.2851659999997,4891.5651659999994,4917.8451660000001,4944.1251659999998,4970.4051659999996,4996.6851660000002,5009.8251659999996,5022.965165999999,5036.1051659999985,5049.2451659999979,5062.3851659999973,5075.5251659999967,5088.6651659999961,5101.8051659999965,5114.9451659999959,5128.0851659999953,5134.655165999995,5141.2251659999956,5147.7951659999962,5154.365165999996,5160.9351659999966,5167.5051659999963,5174.0751659999969,5180.6451659999975,5187.2151659999972,5193.7851659999978]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",4304.6451660000002,4348.4451660000004,4392.2451660000006,4436.0451659999999,4479.8451660000001,4523.6451660000002,4567.4451660000004,4582.7751660000004,4598.1051660000012,4613.4351660000011,4628.765166000001,4644.0951660000019,4659.4251660000018,4674.7551660000026,4690.0851660000026,4705.4151660000025,4720.7451660000033,4733.8851660000028,4747.0251660000022,4760.1651660000016,4773.305166000001,4786.4451660000004,4799.5851659999998,4812.7251659999993,4825.8651659999996,4839.005165999999,4852.1451659999984,4860.9051659999986,4869.665165999998,4878.4251659999982,4887.1851659999984,4895.9451659999986,4904.7051659999979,4913.4651659999981,4922.2251659999984,4930.9851659999986,4939.7451659999988]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",4304.6451660000002,4392.2451660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006,4427.2851660000006]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",4200.8947920000001,4266.5947920000008,4297.2547920000006,4362.9547920000005,4428.6547920000003,4494.3547920000001,4560.0547919999999,4584.1447920000001,4608.2347920000002,4632.3247920000003,4656.4147920000005,4680.5047920000006,4704.5947920000017,4728.6847920000018,4752.774792000002,4776.8647920000021,4800.9547920000023,4814.0947920000017,4827.2347920000011,4840.3747920000005,4853.5147920000009,4866.6547920000003,4879.7947919999997,4892.9347919999991,4906.0747919999985,4919.2147919999979,4932.3547919999974,4941.1147919999976,4949.8747919999978,4958.634791999998,4967.3947919999973,4976.1547919999975,4984.9147919999978,{"$f":"(AS171)*8760","v":4993.674791999998},5002.4347919999973,5011.1947919999975,5019.9547919999977]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L172)*8760","v":4200.8947920000001},4235.934792,4270.974792,4306.0147920000009,4341.0547920000008,4376.0947920000008,4411.1347920000007,4426.4647920000007,4441.7947920000015,4457.1247920000014,4472.4547920000014,4487.7847920000022,4503.1147920000021,4518.4447920000021,4533.7747920000029,4549.1047920000028,4564.4347920000027,4577.5747920000031,4590.7147920000025,4603.8547920000019,4616.9947920000013,4630.1347920000007,4643.2747920000002,4656.4147919999996,4669.554791999999,4682.6947919999984,4695.8347919999987,4704.5947919999981,4713.3547919999983,4722.1147919999985,4730.8747919999987,4739.634791999998,4748.3947919999982,4757.1547919999985,4765.9147919999987,4774.6747919999989,4783.4347919999982]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",4200.8947920000001,4266.5947920000008,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006,4297.2547920000006]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",4087.464618,4175.0646180000003,4196.964618,4262.6646179999998,4328.3646179999996,4394.0646179999994,4459.7646179999992,4503.5646179999994,4547.3646179999996,4591.1646179999989,4608.6846179999993,4626.2046179999998,4643.7246179999993,4661.2446179999997,4678.7646179999992,4696.2846179999997,4713.8046179999992,4726.9446179999986,4740.084617999998,4753.2246179999984,4766.3646179999978,4779.5046179999972,4792.6446179999966,4805.784617999996,4818.9246179999955,4832.0646179999949,4845.2046179999943,4853.9646179999945,4862.7246179999947,4871.484617999995,4880.2446179999943,4889.0046179999945,4897.7646179999947,4906.5246179999949,4915.2846179999951,4924.0446179999944,4932.8046179999947]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",4087.464618,4109.3646179999996,4131.2646180000002,4153.1646179999998,4175.0646180000003,4196.964618,4218.8646179999996,4234.1946179999995,4249.5246179999995,4264.8546179999994,4280.1846179999993,4295.5146179999992,4310.8446179999983,4326.1746179999982,4341.5046179999981,4356.834617999998,4372.164617999998,4385.3046179999974,4398.4446179999968,4411.5846179999971,4424.7246179999966,4437.864617999996,4451.0046179999954,4464.1446179999948,4477.2846179999942,4490.4246179999936,4503.5646179999931,4512.3246179999933,4521.0846179999935,4529.8446179999937,4538.604617999993,4547.3646179999932,4556.1246179999935,4564.8846179999937,4573.6446179999939,4582.4046179999932,4591.1646179999934]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",4087.464618,4175.0646180000003,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618,4196.964618]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",3944.5360199999996,3966.4360199999996,3988.3360199999997,4049.6560199999999,4110.9760200000001,4172.2960199999998,4233.6160199999995,4277.4160199999997,4321.2160199999998,4365.01602,4408.8160199999993,4452.6160199999995,4496.4160199999997,4540.2160199999998,4584.01602,4627.8160199999993,4671.6160199999995,4684.7560199999989,4697.8960199999992,4711.0360199999986,4724.1760199999981,4737.3160199999975,4750.4560199999969,4763.5960199999963,4776.7360199999957,4789.8760199999952,4803.0160199999946,4811.7760199999948,4820.536019999995,4829.2960199999952,4838.0560199999954,4846.8160199999948,4855.576019999995,4864.3360199999952,4873.0960199999954,4881.8560199999947,4890.6160199999949]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",3944.5360199999996,3966.4360199999996,3988.3360199999997,4010.2360199999998,4032.1360199999995,4054.0360199999996,4075.9360199999996,4091.2660199999996,4106.596019999999,4121.926019999999,4137.2560199999989,4152.5860199999988,4167.9160199999988,4183.2460199999978,4198.5760199999977,4213.9060199999976,4229.2360199999976,4242.3760199999979,4255.5160199999973,4268.6560199999976,4281.796019999997,4294.9360199999974,4308.0760199999977,4321.2160199999971,4334.3560199999974,4347.4960199999978,4360.6360199999972,4369.3960199999974,4378.1560199999976,4386.9160199999969,4395.6760199999972,4404.4360199999974,4413.1960199999967,4421.9560199999969,4430.7160199999971,4439.4760199999973,4448.2360199999976]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",3944.5360199999996,3966.4360199999996,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,{"$f":"(AJ179)*8760","v":3988.3360199999997},3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997,3988.3360199999997]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L180)*8760","v":3530.7563081538465},3555.3601832307695,3579.9640583076925,3725.9640583076925,3835.4640583076925,3926.714058307693,3999.714058307693,4070.8890583076932,4140.2390583076931,4207.7640583076927,4273.4640583076934,4337.3390583076925,4399.3890583076927,4459.6140583076922,4476.7507155123049,4494.2707155123053,4500.840715512305,4507.4107155123056,4513.9807155123062,4520.5507155123059,4527.1207155123066,4533.6907155123063,4538.0707155123064,4542.4507155123056,4546.8307155123048,4551.2107155123049,4555.5907155123041,4559.9707155123033,4564.3507155123034,4568.7307155123026,4573.1107155123027,4577.4907155123019,4581.8707155123011,4586.2507155123012,4590.6307155123004,4595.0107155122996,4599.3907155122997]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",3530.7563081538465,3555.3601832307695,3579.9640583076925,3604.5679333846156,3629.1718084615391,3653.7756835384621,3678.3795586153851,3702.9834336923082,3727.5873087692312,3752.1911838461542,3776.7950589230777,3801.3989340000003,3812.7615300000002,3824.1241260000002,3835.4867220000001,3846.849318,3858.211914,3869.5745099999999,3880.9371059999999,3892.2997019999998,3903.6877020000002,3915.0757020000001,3926.4637020000005,3937.8517020000008,3949.2397020000008,3960.6277020000011,3972.0157020000015,3983.4037020000014,3994.7917020000018,4006.1797020000017,4017.5677020000021,4028.9557020000025,4040.3437020000024,4051.7317020000028,4063.1197020000031,4074.5077020000031,4085.8957020000034]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",3530.7563081538465,3555.3601832307695,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925,3579.9640583076925]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",2924.9573503636361,2961.6573305454544,2998.3573107272723,3156.0373107272726,3243.6373107272725,3313.7173107272729,3383.7973107272728,3453.8773107272727,3519.577310727273,3585.2773107272728,3650.9773107272731,3716.6773107272729,3766.9503647081551,3784.4703647081551,3801.9903647081551,3810.7503647081553,3819.5103647081551,3826.0803647081548,3832.6503647081545,3839.2203647081542,3845.7903647081544,3852.3603647081541,3858.9303647081538,3865.5003647081535,3872.0703647081532,3878.6403647081529,3885.2103647081526,3889.5903647081527,3893.9703647081528,3898.3503647081529,3902.7303647081526,3907.1103647081527,3911.4903647081528,3915.8703647081529,3920.2503647081526,3924.6303647081527,3929.0103647081528]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",2924.9573503636361,2961.6573305454544,2998.3573107272723,3035.0572909090906,3071.7572710909085,3108.4572512727268,3145.1572314545447,3181.857211636363,3218.5571918181809,3255.2571720000001,3288.4979775000002,3321.7387830000002,3354.9795885000003,3388.2203940000009,3421.4611995000009,3454.702005000001,3487.9428105000011,3521.1836159999998,3529.9436159999996,3538.7036159999998,3547.463616,3556.2236159999998,3557.800416,3559.3772159999999,3560.9540160000001,3562.5308160000004,3564.1076160000002,3565.6844160000005,3567.2612160000008,3568.8380160000006,3570.4148160000009,3571.9916160000012,3573.568416000001,3575.1452160000013,3576.7220160000015,3578.2988160000014,3579.8756160000016]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",2924.9573503636361,2961.6573305454544,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723,2998.3573107272723]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",2284.6239140000002,2328.1780500000004,2371.7321860000002,2552.4071860000004,2634.5321860000008,2711.1821860000005,2782.3571860000002,2853.5321860000004,2919.2321860000002,2995.8821860000003,3057.1500139040049,3114.090013904005,3157.8900139040052,3201.6900139040054,3223.590013904005,3245.4900139040051,3267.3900139040052,3284.9100139040052,3302.4300139040051,3319.9500139040051,3337.4700139040051,3354.9900139040051,3363.7500139040053,3372.5100139040051,3381.2700139040053,3390.0300139040055,3398.7900139040053,3403.1700139040054,3407.5500139040055,3411.9300139040051,3416.3100139040052,3420.6900139040054,3425.0700139040055,3429.4500139040051,3433.8300139040052,3438.2100139040053,3442.5900139040054]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",2284.6239140000002,2328.1780500000004,2371.7321860000002,2415.2863220000004,2458.8404580000006,2502.3945940000008,2545.948730000001,2589.5028659999998,2624.3054699999998,2659.1080739999998,2693.9106779999997,2728.7132820000002,2763.5158860000001,2798.3184900000001,2833.1210940000001,2867.9236979999996,2876.6836979999994,2885.4436979999996,2894.2036979999993,2902.9636979999996,2911.7236979999993,2920.4836979999995,2922.0604979999998,2923.6372979999996,{"$f":"(AJ187)*8760","v":2925.2140979999999},2926.7908980000002,2928.367698,2929.9444980000003,2931.5212980000006,2933.0980980000004,2934.6748980000007,2936.2516980000009,2937.8284980000008,2939.405298000001,2940.9820980000013,2942.5588980000011,2944.1356980000014]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"(L188)*8760","v":2284.6239140000002},2328.1780500000004,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002,2371.7321860000002]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",1735.8838525714286,1789.2929468571429,1842.7020411428573,1988.7020411428573,2065.3520411428572,2138.3520411428572,2218.6520411428573,2277.0520411428574,2347.3496630998548,2413.049663099855,2474.3696630998552,2531.3096630998552,2575.109663099855,2601.3896630998552,2623.2896630998553,2645.1896630998554,2667.0896630998554,2684.6096630998554,2702.1296630998554,2719.6496630998554,2737.1696630998554,2754.6896630998554,2763.4496630998551,2772.2096630998553,2780.9696630998556,2789.7296630998553,2798.4896630998555,2802.8696630998552,2807.2496630998553,2811.6296630998554,2816.0096630998555,2820.3896630998552,2822.5796630998552,2824.7696630998548,2826.9596630998549,2829.1496630998545,2831.3396630998541]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",1735.8838525714286,1789.2929468571429,1842.7020411428573,1896.1111354285715,1949.5202297142857,2002.9293240000002,2038.8693045000002,2074.8092850000003,2110.7492655000005,2146.6892460000004,2182.6292265000006,2218.5692070000005,2254.5091875000003,2290.4491680000001,2299.2091679999999,2307.9691680000001,2316.7291679999998,2325.4891680000001,2334.2491679999998,2343.009168,2351.7691680000003,2360.529168,2362.1059680000003,2363.6827680000001,2365.2595680000004,2366.8363680000007,2368.4131680000005,2369.9899680000008,2371.566768000001,2373.1435680000009,2374.7203680000011,2376.2971680000014,2377.8739680000012,2379.4507680000015,2381.0275680000018,2382.6043680000016,2384.1811680000019]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",1735.8838525714286,1789.2929468571429,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573,1842.7020411428573]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",1075.7846772,1125.9007248,1176.0167724,1274.5667724,1329.3167724000002,1384.0667724000002,1439.4979499999997,1483.2979499999999,1527.0979499999999,1570.89795,1614.69795,1658.4979499999999,1676.0179499999999,1693.5379500000001,1711.0579500000001,1728.5779500000001,1746.0979500000001,1754.8579500000001,1763.6179500000001,1772.3779500000001,1781.13795,1789.89795,1794.2779500000001,1798.65795,1803.0379500000001,1807.4179500000002,1811.7979500000001,1816.1779500000002,1820.5579500000001,1824.9379500000002,1829.3179500000001,1833.6979500000002,1838.0779500000001,1842.4579500000002,1846.8379500000001,1851.2179500000002,1855.5979500000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",1075.7846772,1125.9007248,1176.0167724,1226.13282,1252.8034612499998,1279.4741024999998,1306.1447437499996,1332.8153849999997,1359.4860262499997,1386.1566674999995,1412.8273087499995,1439.4979499999997,1450.8859499999999,1462.2739499999998,1473.6619499999997,1485.0499499999996,1496.4379499999995,1502.5699499999996,1508.7019499999997,1514.8339499999997,1520.9659499999998,1527.0979499999999,1533.2299499999999,1539.36195,1545.49395,1551.6259500000001,1557.7579500000002,1563.8899500000002,1570.0219500000003,1576.1539500000003,1582.2859500000004,1588.4179500000005,1594.5499500000005,1600.6819500000006,1606.8139500000007,1612.9459500000007,1619.0779500000008]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",1075.7846772,1125.9007248,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724,1176.0167724]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$42*(L293 + L423)","v":1736.8220930547111},1722.8941132751195,1708.8749669066692,1597.6900856221557,1560.6768788775967,1519.8209123907754,1484.8166587740241,1447.2532292842222,1411.8890483110804,1381.9037408899255,1356.9118578093103,1336.5349384231126,1332.782317080166,1333.0263375595082,1335.5912011898727,1340.1866433040855,1346.539681867017,1349.0566251273035,1345.6974798203148,1342.3383345133266,1340.7433138932117,1339.1482932730969,1339.317397339855,1339.486501406614,1339.6556054733728,1339.8247095401307,1339.9938136068888,1340.138759949825,1340.2837062927604,1340.4286526356962,1340.5735989786317,1340.7185453215679,1340.7185453215675,1340.7185453215682,1340.7185453215682,1340.7185453215682,1340.7185453215682]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$42*(L294 + L424)","v":1736.8220930547111},1722.8941132751195,1708.8749669066692,1694.7626445452936,1680.5550618706006,1666.2500556763405,1654.1429978837903,1638.0607387586515,1623.9649184752968,1611.7211008915881,1601.1977555551205,1592.266412463078,1584.8017284352536,1578.6816025547262,1573.7872516111649,1570.0033256359334,1567.2179927247289,1564.3915067816913,1562.359878149435,1561.0214259508891,1560.2785471886066,1560.0378375399102,1560.2101396501005,1560.7106543658424,1561.4590009242381,1562.3793382362323,1563.4004102973668,1563.5589106257623,1563.6956345094668,1563.753701363034,1563.6812572733354,1563.4315549705127,1562.9630188671649,1562.2393124960158,1561.229428557722,1559.9077438574527,1558.2541119765312]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":" $S$42*(L295 + L425)","v":1736.8220930547111},1722.8941132751195,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$42*(L296 + L426)","v":1774.6898326202436},1781.7944703052849,1763.0891904925616,1650.2086793826113,1613.3887320998583,1572.2264903529658,1537.0020344101777,1488.0240170357629,1445.3477922155867,1408.5074779743018,1377.0506362912554,1350.5389924670258,1340.9848837591514,1335.5809664585738,1332.6137811403273,1331.7704718696768,1332.7595598747321,1329.3050473344356,1327.2184503444826,1326.2674623588771,1326.2464149882678,1326.9765526706433,1328.3065478538836,1330.1127544193835,1332.2996496309697,1334.8002240155149,1337.5763075840757,1337.9201111021832,1338.5621381011274,1339.5516385040487,1340.9680336031493,1342.9207535101652,1342.913637154217,1343.7531738978059,1345.6405985610784,1347.8764344150986,1350.1122702691187]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$42*(L297 + L427)","v":1774.6898326202436},1781.7944703052849,1763.0891904925616,1746.800731813501,1732.8157829443371,1721.0205810113425,1711.3010929630896,1695.0193592667042,1680.7702461176209,1668.4165315536829,1657.8239023886092,1648.8611161365773,1641.4000722229307,1635.3159335615055,1630.4872070669533,1626.7958653320002,1624.1274367684578,1621.3852570752788,1619.4576348062662,1618.2403384103868,1617.6332849882228,1617.5406670152086,1617.8710045670193,1618.53726222106,1619.4569134994176,1620.5520681088315,1621.7495211899384,1621.0827926319328,1620.3988039698845,1619.6391209285841,1618.7505553522201,1617.6852368165019,1616.4006689051221,1614.8597879626614,1613.0310450383904,1610.8884518083389,1608.4116651942941]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":" $S$42*(L298 + L428)","v":1774.6898326202436},1781.7944703052849,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$42*(L299 + L429)","v":1778.0752433107295},1774.4314294952017,1753.9845385237936,1632.0477445054269,1586.5814055013507,1547.1656524098571,1513.5357306672854,1464.6457449025434,1422.0156332224553,1385.1797943395916,1353.6864967721676,1327.0985559742196,1317.2676744946186,1311.5436725036886,1308.2330287317945,1307.0252720056158,1307.6313491939957,1304.4567638043502,1302.6288629667647,1301.9189673998442,1302.1245729314485,1303.0696365298791,1304.6050995637418,1306.6091528628326,1308.9876877426982,1311.6746956803006,1314.6326051626702,1315.867538176733,1317.3926803886761,1319.2571657111139,1321.5400596247398,1324.3502705915066,1325.1910162226709,1326.8681377306993,1329.5822623082556,1332.6414576580271,1335.7006530077986]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$42*(L300 + L430)","v":1778.0752433107295},1774.4314294952017,1753.9845385237936,1736.0028379916744,1720.3667399703986,1706.9567595890387,1695.653675638526,1679.7783826857637,1665.9154345165239,1653.9293486922177,1643.6874521658879,1635.060045484902,1627.9204768875584,1622.1452664365868,1617.614189346913,1614.2104002217181,1611.8205259469985,1608.3114109310195,1605.6198029634593,1603.6412127216261,1602.2754331586457,1601.4266551987403,1601.0035094439095,1600.9191721019611,1601.0914188498059,1601.4427409832595,1601.9003842238935,1600.4486629529956,1598.985092808053,1597.4518350457222,1595.7963277156,1593.9713457431701,1591.935045837434,1589.6510138624994,1587.0883351259827,1584.2216290625381,1581.0311221493739]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" $S$42*(L301 + L431)","v":1778.0752433107295},1774.4314294952017,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$42*(L302 + L432)","v":1782.7241349940023},1792.3221245676607,1767.2453564342036,1645.2935779563629,1600.2431595302098,1561.2264689617812,1527.9853804534796,1487.6507369174258,1453.1019611655522,1423.9564272239149,1389.1334900095687,1359.4305301056288,1346.8723777806749,1338.5473706961386,1332.721069801107,1329.0686857086423,1327.2889368745302,1324.134837931862,1322.3414000025064,1321.6775808493046,1321.938761291841,1322.9470416735578,1324.5517782345507,1326.6298583654182,1329.0861639289576,1331.8539826576514,1334.8953559977328,1336.170273362223,1337.7384987653115,1339.6497707516403,1341.9841168640771,1344.8517687207593,1345.757639626798,1347.5096435255646,1350.3108678550273,1353.4612465291543,1356.6116252032814]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$42*(L303 + L433)","v":1782.7241349940023},1792.3221245676607,1767.2453564342036,1744.7911779478923,1724.8226875647276,1707.2044541219179,1691.8026287956839,1675.1071572553624,1660.439004778608,1647.6605620305418,1636.6372623349071,1627.2377353491502,1619.3338708595079,1612.8009324641619,1607.517630600782,1603.366236322089,1600.2326638582911,1596.9647379222824,1594.5078198028141,1592.758218831829,1591.6164608155811,1590.9874058858854,1590.7802927423984,1590.9088467901536,1591.2913364699805,1591.8506915778187,1592.5145446069057,1591.2094907947326,1589.8917708527986,1588.5037950836452,1586.9932139071416,1585.3129794757845,1583.421392179361,1581.2821496008355,1578.8644182966304,1576.1428701171064,1573.0977566060983]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":" $S$42*(L304 + L434)","v":1782.7241349940023},1792.3221245676607,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$42*(L305 + L435)","v":1832.7147815351339},1805.3732913492424,1780.7856989521615,1657.4242400169135,1611.5126679731593,1571.7100101146584,1537.750354533646,1498.238924519414,1464.4808882887521,1436.1018071706596,1412.7302100787424,1393.9989266842827,1392.333026120064,1394.7398142353295,1399.5006911343842,1406.3245413796983,1414.936459849315,1411.5240299670645,1409.5384218833963,1408.7373645807684,1408.906282511191,1409.8586103786101,1411.4363596043977,1413.5104108517548,1415.9810038535595,1418.7781727690653,1421.8621148581451,1423.0993220493804,1424.6441444879486,1426.5487886625904,1428.8972472675512,1431.8052125439349,1432.7845853190363,1434.6517958483605,1437.6200039320036,1440.9546059597815,1444.2892079875585]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$42*(L306 + L436)","v":1832.7147815351339},1805.3732913492424,1780.7856989521615,1758.8155577969353,1739.3275451885484,1722.1876216584585,1707.2631506794887,1690.8475880256817,1676.4645926270377,1663.9767286147694,1653.2495101067573,1644.1515608435643,1636.5546832872813,1630.3339779843363,1625.3679219526009,1621.5384881420132,1618.7312334300768,1615.7326482412718,1613.5491446446808,1612.0764644079084,1611.2145406524658,1610.8676207812969,1610.9443151234568,1611.3577100639707,1612.0254288784347,1612.8697551559742,1613.8176784952643,1612.6778645392594,1611.5239919787464,1610.2978745378348,1608.9466000705922,1607.4225954163387,1605.683675986799,1603.6930978267969,1601.4196327448765,1598.837607604805,1595.9269821075939]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":" $S$42*(L307 + L437)","v":1832.7147815351339},1805.3732913492424,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$42*(L308 + L438)","v":1866.6481534411701},1842.2527624008148,1820.5394904069219,1750.3949839527156,1733.402798512963,1710.1735695843224,1681.8318062383476,1655.0028084533244,1632.4785069256432,1614.0852706696844,1599.6181453261306,1588.8458455600335,1595.6917721851241,1605.9861193281638,1598.825397680363,1594.3321454898417,1586.9996712209042,1580.2382112460725,1575.0646944132818,1571.2091736566242,1568.433251617012,1566.5302020646461,1564.3567111769448,1562.7453232034823,1561.5853459116993,1560.798966937366,1560.3413541960892,1559.7614522301867,1559.5204011909714,1559.6732703786533,1560.3089898819799,1561.5501145882483,1560.9172347904257,1561.2371538113962,1562.7349828824258,1564.6242486674994,1566.5135144525727]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$42*(L309 + L439)","v":1866.6481534411701},1842.2527624008148,1820.5394904069219,1801.3828605491356,1784.6574944384565,1770.2383109511641,1758.0006845501848,1747.8206537485266,1739.5750595873108,1733.1417982817848,1728.3999227700301,1725.2298859790608,1715.7212112462705,1707.6627556021217,1700.9255013560341,1695.3844393242621,1690.9186403573378,1687.4113546210824,1684.750067781368,1682.8266206549092,1680.0721823126071,1677.8641234118816,1676.1068106701466,1674.7095439364496,1673.5865952683687,1672.6573124860911,1671.8461426861206,1667.4740367110776,1663.1080852616253,1658.6887085220276,1654.1620573856223,1649.4800374735119,1644.6003175353644,1639.4863404330413,1634.1073575985677,1628.438426989894,1622.4604501820775]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":" $S$42*(L310 + L440)","v":1866.6481534411701},1842.2527624008148,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$42*(L311 + L441)","v":1895.3666441589908},1884.0447085209275,1874.9941995150584,1829.2959732089548,1807.7652290434544,1778.6256630620869,1754.8468441705545,1733.357054155611,1714.1638969666674,1699.9695507872436,1690.5320931528704,1685.5937435135404,1690.8850547106881,1682.0486022138987,1676.1463765895048,1667.8948645754642,1661.9165214299935,1655.3446870837247,1650.4128352364351,1646.8422344711898,1644.3865947896488,1642.8322378078765,1641.9985507200815,1641.7381315611763,1641.9371567797627,1642.5156872903081,1643.4278997888789,1643.0569653964976,1643.0373720162502,1643.4266955500484,1644.3178462432454,1645.8388514729918,1645.5173170833389,1646.1886272051572,1648.088085904594,1650.3957875288083,1652.7034891530225]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$42*(L312 + L442)","v":1895.3666441589908},1884.0447085209275,1874.9941995150584,1868.1396215309928,1863.4014284267776,1860.6963724806626,1859.9378116531452,1861.0360687276575,1863.8987174581368,1868.4309883701555,1872.008162456247,1877.1026701783308,1883.6088949625475,1891.4208259241684,1900.4323341836207,1910.5374948934837,1921.6308741420619,1933.6078461536415,1929.3850012788619,1925.9920781482815,1923.3127258718075,1921.2358317809631,1914.7541028131634,1908.7034308560856,1902.9867316859315,1897.5132150596023,1892.1983532424542,1886.9639238462235,1881.7380097825496,1876.4550221008424,1871.055708516157,1865.48717626098,1859.7028977452883,1853.662719064158,1847.3328943347756,1840.6860798662112,1833.7013713882934]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":" $S$42*(L313 + L443)","v":1895.3666441589908},1884.0447085209275,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$42*(L314 + L444)","v":1929.5967717838937},1933.9461042438104,1940.0744151833799,1946.9482548657363,1934.4852392799935,1921.0709049434065,1907.3573057998806,1895.5009754234384,1883.9079182891996,1885.8728821082882,1880.1950507300967,1875.903282674404,1882.5279658875745,1894.0601300505602,1892.3328681971609,1893.3273615520898,1896.6736986804115,1897.569225598437,1900.1922512645331,1904.2501402242765,1909.4822123828585,1915.6606206370666,1916.44733673776,1917.8681472853687,1919.7958370759848,1922.1411660725353,1924.853306942498,1924.4533880419538,1924.4506607576404,1924.9107437873229,1925.9394515391239,1927.6825790647251,1927.6904729571888,1928.8262450329089,1931.3580100654294,1934.3539330901951,1937.3498561149613]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$42*(L315 + L445)","v":1929.5967717838937},1933.9461042438104,1940.0744151833799,1947.9661241090644,1957.5966271303239,1968.9328259276626,1981.9336135154117,1996.5504139605257,2004.2625320672685,2013.6429111450952,2024.601593930252,2037.0455220553492,2050.878908690077,2066.0036696029133,2082.31980576367,2099.7258348042269,2094.4324957148947,2090.2696016741879,2087.1044590625661,2084.8094683274576,2083.2621846243383,2082.3454659674308,2075.5843239414867,2069.2809742306763,2063.3320161939387,2057.6407220024075,2052.1170063833579,2046.6774756072894,2041.2454307407497,2035.7508953071958,2030.1306276833843,2024.3281487783097,2018.2937513691413,2011.9845124713108,2005.3643332773556,1998.4039362263798,1991.0809080345687]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":" $S$42*(L316 + L446)","v":1929.5967717838937},1933.9461042438104,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$42*(L317 + L447)","v":1998.5103901172304},2032.1982797922492,2066.7468775497214,2080.5301773530205,2082.9568218780923,2083.964228040089,2097.1855616899084,2085.919472471759,2092.7681507404659,2098.8856607386629,2104.8488264618259,2110.8568667798254,2125.9954100269556,2128.8197581981303,2130.5565559138659,2135.2183036949396,2142.4117593912265,2146.2028460807323,2151.8671361456886,2159.0876863068779,2167.5813485025383,2177.099990959669,2179.1205026788994,2181.8354994478923,2185.1047125717837,2188.8298186279671,2192.9550482725626,2192.9329265585543,2193.349725739969,2194.2789727162071,2195.8390927109376,2198.1932300663429,2196.8855825758642,2196.8380066125096,2198.3471918154773,2200.3735566001246,2202.3999213847733]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$42*(L318 + L448)","v":1998.5103901172304},2032.1982797922492,2066.7468775497214,2102.2527197737809,2138.7939937392694,2176.4314045635929,2191.8266710087555,2208.9378535011911,2227.7090442928625,2248.0769748431321,2269.9714891628519,2293.3161885555996,2318.0289631660753,2344.0225873946297,2337.3673429386931,2332.2192343612014,2328.42665730321,2325.8428268596822,2324.3258806990993,2323.7390639571586,2323.9508223221451,2324.834990602752,2317.6630656332964,2310.9891033250278,2304.7002001833644,2298.6906942467094,2292.8621367899341,2287.123350696374,2281.3904388056835,2275.586818963448,2269.64324236943,2263.4978286516384,2257.0960808640557,2250.3909037993003,2243.3426524891834,2235.9191337670632,2228.0956581611495]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":" $S$42*(L319 + L449)","v":1998.5103901172304},2032.1982797922492,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$42*(L320 + L450)","v":2109.3723055923051},2185.7300754837097,2261.6210678751049,2287.0987292285658,2301.0739028322359,2317.4296693711563,2338.0082131072422,2336.5968081950932,2339.9821793815581,2348.1772663906604,2361.138040009625,2378.7689340190436,2375.9778425452987,2379.3519177334779,2386.2798928999091,2396.3252260070635,2409.0746713169901,2408.5118906875232,2410.0628240947563,2413.3692938311679,2418.1124914842358,2424.0139668329793,2423.83910862023,2424.4379305544762,2425.6555086825842,2427.3831424190985,2429.5588475386317,2431.7285652384121,2434.3650888647785,2437.5500529309679,2441.4144677099657,2446.1387266997435,2449.3175955415013,2453.8686687411391,2460.1250015063197,2466.9493630180036,2473.7737245296876]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$42*(L321 + L451)","v":2109.3723055923051},2185.7300754837097,2261.6210678751049,2337.304767782412,2358.7561542371377,2381.8941663028281,2406.7063113597501,2433.168322826803,2461.244816972348,2490.89009756625,2522.0487635780337,2554.6565025643349,2556.153498220478,2559.4164873370287,2564.2973765684801,2570.6498934805672,2578.3298736371021,2576.362746918589,2575.5466387850292,2575.7338602082464,2576.7821844580631,2578.5550649104684,2580.9217449585244,2583.7574616380675,2586.9435731575149,2590.3677776523659,2593.924218596886,2597.5136853573417,2601.0437587046986,2604.4289858278507,2607.5910368253126,2610.4588798785953,2612.9689339726128,2615.0652251544288,2616.6995769519049,2617.8317477906007,2618.429625460326]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":" $S$42*(L322 + L452)","v":2109.3723055923051},2185.7300754837097,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L293+L423)*($S$42-1)","v":65.036270487001772},64.514729527852722,63.989774785014433,59.826394987969771,58.44041484926904,56.910540432038744,55.599786661967407,54.19320312615951,52.868971675789489,51.746155140995036,50.810320161402103,50.047295067357062,49.906776071386709,49.915913554127357,50.011956301103979,50.184035190209798,50.421928257119419,50.516176599152267,50.390391532469806,50.264606465787359,50.204880030421904,50.145153595056442,50.151485791007957,50.157817986959493,50.16415018291103,50.17048237886253,50.176814574814038,50.18224217134393,50.187669767873786,50.193097364403663,50.198524960933526,50.203952557463417,50.203952557463403,50.203952557463424,50.203952557463424,50.203952557463424,50.203952557463424]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L294+L424)*($S$42-1)","v":65.036270487001772},64.514729527852722,63.989774785014433,63.461331015232602,62.929320169969444,62.39366124676225,61.940305725464626,61.338096576532742,60.810270736252193,60.351794168414969,59.957741641983255,59.623302526158398,59.343783275755641,59.114611753944551,58.931340057265515,58.789648841906128,58.68535049993212,58.579511159763548,58.503435694242398,58.453316606302053,58.425499097349316,58.416485590505957,58.422937538974722,58.441679591235513,58.469701844858641,58.504164388029587,58.542398999979881,58.548334133043333,58.55345383500832,58.555628180676777,58.552915471394883,58.543565229609882,58.526020634298646,58.498921046208743,58.46110537974873,58.411614160118937,58.349692993452763]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":"(L295+L425)*($S$42-1)","v":65.036270487001772},64.514729527852722,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433,63.989774785014433]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L296+L426)*($S$42-1)","v":66.454249083061541},66.720286197653877,66.019856578350883,61.792982978219591,60.414239547689753,58.872896482785563,57.5538971139881,55.719887978212341,54.121852974012498,52.742346891378354,51.564427936669986,50.57168466969835,50.213925748578987,50.011573055890906,49.900465149264079,49.868886963997127,49.905923915156052,49.776567769313672,49.698433983027442,49.662823708314185,49.662035577800729,49.689375989921004,49.739178400213639,49.806812810910621,49.888702319960622,49.982337720325738,50.086289715513622,50.099163629708656,50.123204688220213,50.1602570818469,50.213294785103855,50.28641546946519,50.286148993553709,50.317585914443974,50.388261582041302,50.471983700701621,50.55570581936194]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L297+L427)*($S$42-1)","v":66.454249083061541},66.720286197653877,66.019856578350883,65.409926172292671,64.886251973859274,64.444574068891001,64.080622426273635,63.470943840936755,62.937377863932291,62.474786142470251,62.078139244493158,61.742522722032234,61.463139777731996,61.235315817380979,61.054501464740447,60.916277117817202,60.816356324243827,60.713673878550217,60.641492989220453,60.595910647780968,60.573179194328254,60.569711062751047,60.582080736339087,60.60702912522445,60.641465979483819,60.68247465371001,60.727313951177372,60.7023479290308,60.676735592676437,60.648288838137795,60.615016005300781,60.57512455946943,60.52702319866944,60.469324053683394,60.400845756482028,60.320615159801768,60.227870505750126]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":"(L298+L428)*($S$42-1)","v":66.454249083061541},66.720286197653877,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883,66.019856578350883]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L299+L429)*($S$42-1)","v":66.581017671655886},66.444573034143161,65.6789278151237,61.112936658166142,59.410424274573565,57.934479449966531,56.675188302270563,54.844475559142602,53.248167287153137,51.868828786807327,50.689544721206666,49.693944471565402,49.325821639877745,49.111483197708623,48.987514298017615,48.942289174822577,48.9649840726576,48.84610995485896,48.777663190062491,48.751080755227974,48.758779768857828,48.794168201594097,48.851664469975539,48.926707361789987,49.015772924940237,49.116389433521881,49.227150001308708,49.273392755737667,49.330502555194805,49.400319246399967,49.485803480308213,49.59103339492701,49.622515583285747,49.685316332120003,49.786948238385605,49.901501511882017,50.016054785378444]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L300+L430)*($S$42-1)","v":66.581017671655886},66.444573034143161,65.6789278151237,65.00559302493437,64.420090626997677,63.91794644378222,63.494696170721774,62.900236985371173,62.381131171086956,61.932305512507867,61.548791993506768,61.225733945851978,60.958388823795929,60.742132852323259,60.572464147405306,60.445007368088575,60.355517194983264,60.224116429031582,60.123327669766468,60.049238256311064,59.998095879991226,59.966312916609681,59.950467988175937,59.947309929440365,59.953759804835279,59.96691525776896,59.984051963769787,59.929691452337217,59.874887253217558,59.817473562456712,59.755482168550806,59.687144702285565,59.610894318327595,59.525367469079875,59.429406536670115,59.322061131694873,59.202590823581588]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"(L301+L431)*($S$42-1)","v":66.581017671655886},66.444573034143161,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237,65.6789278151237]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L302+L432)*($S$42-1)","v":66.755098009640491},67.114500074215812,66.175486526547871,61.608934268160681,59.921996262228944,58.460994556030563,57.216263485327765,55.705910296306598,54.412212148535033,53.320841399339535,52.016877122928896,50.904633248152045,50.434386240880158,50.122651714516643,49.904482632914565,49.767717076609273,49.701073390398058,49.582966399015106,49.515810117009224,49.490953039145744,49.500733086264354,49.53848870665535,49.598578960837663,49.676393828592509,49.768371558302363,49.872014071958851,49.98589999037759,50.033639981075041,50.092363054617067,50.163931698506474,50.251342588652228,50.358723409381952,50.392644249925745,50.458249011582168,50.56314241656257,50.681110100418238,50.799077784273898]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L303+L433)*($S$42-1)","v":66.755098009640491},67.114500074215812,66.175486526547871,65.334677308701771,64.586946066123858,63.927221503503596,63.350491577096015,62.725320347787964,62.176063209801562,61.697567304959506,61.284793709130994,60.932823186680778,60.636858579311635,60.392229062993486,60.194392882520383,60.038941611899787,59.921603245949051,59.799233939411756,59.707233272204029,59.641718489516549,59.598964724768656,59.575409412614071,59.567653945617721,59.572467723525904,59.58679026259032,59.607735626100563,59.632593972465436,59.583725505701914,59.534382748655915,59.482409223035162,59.425844669658893,59.362927355677058,59.292095815963286,59.211990686295337,59.121457391207748,59.01954750403236,58.90552153283042]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":"(L304+L434)*($S$42-1)","v":66.755098009640491},67.114500074215812,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871,66.175486526547871]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L305+L435)*($S$42-1)","v":68.627025608483351},67.603208282369152,66.682512192565142,62.063173664418478,60.343989281710947,58.853556592641333,57.581918377740656,56.102390877480516,54.838302411432785,53.775631915042062,52.900469446611119,52.199066108708969,52.136685534364474,52.226809055648111,52.405082742400715,52.660605614945759,52.983083697900668,52.85530336062407,52.780951160173011,52.750955123378212,52.757280349350978,52.79294079668491,52.852020495071578,52.929684499039759,53.022197229831932,53.126938777578317,53.242418706509255,53.288746618768883,53.346593355271651,53.41791381706151,53.505853157348881,53.614743536529325,53.651416695492358,53.721335433587015,53.832481638233681,53.957347668158278,54.082213698082846]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L306+L436)*($S$42-1)","v":68.627025608483351},67.603208282369152,66.682512192565142,65.859828022135318,65.13008853740547,64.488274555831282,63.929419428789153,63.314729543614085,62.776150271217624,62.308535248956851,61.906848578082453,61.566170801398165,61.281701490705501,61.048763716410676,60.862806982773371,60.719411701176384,60.614292485166011,60.502008792899957,60.420246284762193,60.365100953180679,60.332825738164537,60.319835130393663,60.322706992745879,60.338186796507429,60.363189899358552,60.394806167014821,60.430301684340137,60.387620716010666,60.344413315406335,60.298500665023305,60.247901440091063,60.190834237115105,60.12571943069544,60.051181122968295,59.966049956914048,59.869364587649436,59.760374595018668]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"(L307+L437)*($S$42-1)","v":68.627025608483351},67.603208282369152,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142,66.682512192565142]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L308+L438)*($S$42-1)","v":69.89767961653753},68.984180613570416,68.171115051933654,65.544514945235619,64.908233098727464,64.038401685453294,62.977128573821275,61.972501811057633,61.129066796876863,60.440321822329736,59.898592257295299,59.495217493606773,59.751567028486591,60.137044590039416,59.868907380229167,59.700655049724141,59.426086467368734,59.172899833246191,58.979174614381286,58.834802492561238,58.73085654591479,58.659595795644073,58.578208218966623,58.5178688989403,58.474432903273929,58.444986504656278,58.427850940720873,58.406136188668142,58.397109898266685,58.402834170130198,58.426639040955806,58.473113646747471,58.449415110275858,58.46139465617464,58.517481699859957,58.588226309288416,58.658970918716875]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L309+L439)*($S$42-1)","v":69.89767961653753},68.984180613570416,68.171115051933654,67.453784378842599,66.827493730699629,66.287559375171071,65.829314639618929,65.448117717130344,65.139356851904537,64.898459799723511,64.720897630499962,64.602193837511805,64.246136216891031,63.944382857651682,63.692102620521801,63.484614467000128,63.317390137741022,63.186057870187277,63.086404502439784,63.014379953648024,62.911238476011327,62.828556480835729,62.76275292659794,62.710431495635831,62.668382057404727,62.633584546117419,62.603209841228107,62.439493898226353,62.276008414862723,62.110522391757769,61.9410194191247,61.765698576162613,61.582974745629102,61.391479025128426,61.19006001740928,60.977783753817249,60.753935083194698]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"(L310+L440)*($S$42-1)","v":69.89767961653753},68.984180613570416,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654,68.171115051933654]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L311+L441)*($S$42-1)","v":70.973059494402662},70.549103309403634,70.210201959573666,68.499006426821794,67.692775721366445,66.601628445766735,65.711217330272916,64.906520175791997,64.187821716444176,63.656306519117592,63.302915662406868,63.117996410062503,63.316132504498832,62.985246619856511,62.764234494482025,62.455252031961614,62.23138964362159,61.985303646760521,61.800627707857643,61.666924573784094,61.574971778396502,61.516768015613806,61.485550138342333,61.47579859791324,61.483251208057645,61.504914605200774,61.539072910208482,61.525183065317457,61.524449380282803,61.539027816814844,61.5723974507913,61.62935233864625,61.617312304367573,61.64244988572252,61.713576174505612,61.799989346951918,61.886402519398224]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L312+L442)*($S$42-1)","v":70.973059494402662},70.549103309403634,70.210201959573666,69.953528469739197,69.776104190316659,69.674811864005576,69.646407131386994,69.687531979146499,69.794725455029393,69.964438863289871,70.098388139023086,70.289154817738478,70.532784028011449,70.825306133227301,71.162747078388705,71.541140448595897,71.956538212310704,72.405022599096895,72.246895821115984,72.119845925018708,72.019516086931361,71.941745631105647,71.699033680319815,71.472462899350234,71.258397915371916,71.053439037172154,70.854421076654887,70.658414952930585,70.462727690575946,70.264903274810536,70.062722970827807,69.854206179492934,69.637610649286927,69.411432794878763,69.174408982893851,68.925515313598027,68.663969014953366]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":"(L313+L443)*($S$42-1)","v":70.973059494402662},70.549103309403634,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666,70.210201959573666]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L314+L444)*($S$42-1)","v":72.254825685609006},72.417688861654597,72.64716687755967,72.904561632413206,72.437877073321431,71.935569853827843,71.422056496981924,70.978089603407142,70.543981122999966,70.617560287467313,70.404950729603968,70.24424308473138,70.492308036844406,70.924136346032554,70.859458064043423,70.896697421538533,71.022002878838123,71.055536382990326,71.153757039784566,71.305706951665243,71.501624807313078,71.732978745063306,71.762437767565245,71.815640809750491,71.887824227464307,71.975646377821917,72.077204003051975,72.062228817111716,72.062126692431818,72.079354757692244,72.117875292331775,72.183147673251881,72.183443264451185,72.225972882322523,72.320776233870717,72.432960239921798,72.545144245972892]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L315+L445)*($S$42-1)","v":72.254825685609006},72.417688861654597,72.64716687755967,72.942676313067139,73.303295861794169,73.727786138735226,74.21460786992003,74.761942102484412,75.050726659764933,75.401980178139496,75.812334157770877,76.278303976269228,76.796302842431231,77.362657937585723,77.973624742359277,78.625403192963418,78.427191162974921,78.271309277361667,78.152788749644685,78.066851543519476,78.00891264359494,77.974585602978905,77.721410874629527,77.485378434458624,77.262616387879277,77.049502707473181,76.842664100035861,76.638977840925378,76.435571895866005,76.229825956724625,76.01937190570051,75.80209485177852,75.576133480318475,75.33988051626001,75.091984219654734,74.831348275930623,74.557133407193589]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"(L316+L446)*($S$42-1)","v":72.254825685609006},72.417688861654597,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967,72.64716687755967]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L317+L447)*($S$42-1)","v":74.83533450115624},76.096796290364253,77.390487773036341,77.906611109902798,77.997478165509406,78.035201050256148,78.530281251554271,78.108416266849019,78.364868838556404,78.593942407196877,78.817236468506508,79.042210884009819,79.609082066347142,79.714841356457811,79.779876714122523,79.954438455848674,80.223801410333635,80.365760762626721,80.577863258475006,80.848240780286787,81.16629069120809,81.522721558817679,81.598380745339711,81.700045311299391,81.822462817303744,81.96195148803838,82.116423009364453,82.115594649464128,82.131201926921989,82.165998097432208,82.22441765944447,82.312569643704649,82.26360405521261,82.261822546770375,82.318334827140205,82.394213184956257,82.470091542772366]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L318+L448)*($S$42-1)","v":74.83533450115624},76.096796290364253,77.390487773036341,78.720023807836185,80.088332160811689,81.497685968889954,82.074170294343261,82.714908051756993,83.41780574437162,84.18049424644957,85.000346527908306,85.874501797014872,86.799885404511727,87.773231139245254,87.524021804377711,87.33124801178198,87.189232851810985,87.092479881953096,87.035676988203434,87.013703308511211,87.021632718413471,87.054740892062071,86.786184167633465,86.536273932361638,86.300782452017543,86.075753155607515,85.857499575794279,85.642607534669125,85.427935456341658,85.210615679392305,84.988055143932456,84.757936704972551,84.51821969402036,84.267140604808802,84.003214909426319,83.725237116820068,83.43228271596962]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":"(L319+L449)*($S$42-1)","v":74.83533450115624},76.096796290364253,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341,77.390487773036341]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L320+L450)*($S$42-1)","v":78.986620663611205},81.845879879796911,84.687660352552726,85.641685570095675,86.164993728268939,86.777444514622431,87.548019544730906,87.495168701803308,87.621935811147594,87.928805407935769,88.414128793776186,89.074327438363625,88.969813463808421,89.09615758820631,89.355579476408323,89.731732568714918,90.209142648337561,90.188069014262297,90.246144579389849,90.369957179997741,90.547568857539034,90.768552888423983,90.762005225271423,90.78442844607504,90.830021337134724,90.894713544494209,90.976184034315665,91.0574303218702,91.156156417303578,91.275419170425138,91.420124333864678,91.597026842612408,91.716061356660774,91.886478827051889,92.12075069151058,92.37629270870957,92.631834725908561]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L321+L451)*($S$42-1)","v":78.986620663611205},81.845879879796911,84.687660352552726,87.521678642803508,88.324937754585662,89.191353501629223,90.12045809083132,91.111342846548879,92.162682805246007,93.272766846137657,94.439520446785622,95.660535391933379,95.71659122793416,95.838775672517599,96.021543287890026,96.259416821293286,96.546997955131062,96.47333779969027,96.442778176149616,96.449788786603037,96.489043871934939,96.555430367768238,96.644052020139569,96.750237010377063,96.869542730524884,96.997763974727405,97.130936886428486,97.265346468198913,97.397532030540461,97.524293745353773,97.642698505856856,97.750086486049767,97.844076859415196,97.922573650114302,97.983772863319032,98.026167630864521,98.048555493157323]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":"(L322+L452)*($S$42-1)","v":78.986620663611205},81.845879879796911,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726,84.687660352552726]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",1671.7858225677094,1658.3793837472667,1644.8851921216549,1537.863690634186,1502.2364640283276,1462.9103719587367,1429.2168721120568,1393.0600261580628,1359.0200766352909,1330.1575857489304,1306.1015376479081,1286.4876433557556,1282.8755410087792,1283.1104240053808,1285.5792448887687,1290.0026081138756,1296.1177536098976,1298.5404485281513,1295.3070882878451,1292.0737280475391,1290.5384338627898,1289.0031396780405,1289.1659115488471,1289.3286834196545,1289.4914552904618,1289.6542271612682,1289.8169990320748,1289.9565177784812,1290.0960365248866,1290.2355552712925,1290.3750740176981,1290.5145927641045,1290.514592764104,1290.5145927641047,1290.5145927641047,1290.5145927641047,1290.5145927641047]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",1671.7858225677094,1658.3793837472667,1644.8851921216549,1631.301313530061,1617.6257417006311,1603.8563944295781,1592.2026921583256,1576.7226421821188,1563.1546477390445,1551.3693067231732,1541.2400139131373,1532.6431099369197,1525.457945159498,1519.5669908007817,1514.8559115538994,1511.2136767940272,1508.5326422247967,1505.8119956219277,1503.8564424551926,1502.5681093445871,1501.8530480912573,1501.6213519494042,1501.7872021111257,1502.2689747746069,1502.9892990793794,1503.8751738482028,1504.8580112973868,1505.0105764927191,1505.1421806744586,1505.1980731823571,1505.1283418019405,1504.8879897409029,1504.4369982328662,1503.740391449807,1502.7683231779733,1501.4961296973338,1499.9044189830786]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",1671.7858225677094,1658.3793837472667,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",1708.235583537182,1715.074184107631,1697.0693339142106,1588.4156964043916,1552.9744925521686,1513.3535938701802,1479.4481372961895,1432.3041290575504,1391.2259392415742,1355.7651310829235,1325.4862083545854,1299.9673077973275,1290.7709580105725,1285.5693934026829,1282.7133159910632,1281.9015849056798,1282.853635959576,1279.5284795651219,1277.5200163614552,1276.6046386505629,1276.5843794104671,1277.2871766807223,1278.5673694536699,1280.3059416084729,1282.4109473110091,1284.8178862951893,1287.4900178685621,1287.8209474724745,1288.4389334129071,1289.3913814222019,1290.7547388180453,1292.6343380407,1292.6274881606632,1293.435587983362,1295.2523369790372,1297.4044507143969,1299.5565644497567]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",1708.235583537182,1715.074184107631,1697.0693339142106,1681.3908056412083,1667.9295309704778,1656.5760069424516,1647.2204705368158,1631.5484154257674,1617.8328682536885,1605.9417454112127,1595.7457631441162,1587.1185934145451,1579.9369324451986,1574.0806177441245,1569.4327056022128,1565.8795882141831,1563.311080444214,1560.6715831967285,1558.8161418170457,1557.6444277626058,1557.0601057938945,1556.9709559524574,1557.2889238306802,1557.9302330958355,1558.8154475199337,1559.8695934551215,1561.022207238761,1560.380444702902,1559.7220683772082,1558.9908320904462,1558.1355393469194,1557.1101122570324,1555.8736457064526,1554.3904639089781,1552.6301992819083,1550.5678366485372,1548.1837946885439]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",1708.235583537182,1715.074184107631,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",1711.4942256390736,1707.9868564610586,1688.30561070867,1570.9348078472608,1527.170981226777,1489.2311729598905,1456.8605423650149,1409.8012693434007,1368.7674659353022,1333.3109655527842,1302.996952050961,1277.4046115026542,1267.941852854741,1262.43218930598,1259.2455144337769,1258.0829828307931,1258.666365121338,1255.6106538494912,1253.8511997767023,1253.1678866446161,1253.3657931625908,1254.2754683282849,1255.7534350937663,1257.6824455010426,1259.971914817758,1262.5583062467788,1265.4054551613615,1266.5941454209953,1268.0621778334814,1269.856846464714,1272.0542561444315,1274.7592371965795,1275.5685006393851,1277.1828213985793,1279.7953140698701,1282.739956146145,1285.6845982224202]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",1711.4942256390736,1707.9868564610586,1688.30561070867,1670.99724496674,1655.9466493434008,1643.0388131452564,1632.1589794678043,1616.8781457003927,1603.5343033454369,1591.9970431797099,1582.1386601723812,1573.8343115390501,1566.9620880637624,1561.4031335842635,1557.0417251995077,1553.7653928536295,1551.4650087520151,1548.087294501988,1545.4964752936928,1543.5919744653149,1542.2773372786544,1541.4603422821306,1541.0530414557336,1540.9718621725208,1541.1376590449706,1541.4758257254905,1541.9163322601237,1540.5189715006584,1539.1102055548354,1537.6343614832654,1536.0408455470492,1534.2842010408845,1532.3241515191064,1530.1256463934196,1527.6589285893126,1524.8995679308432,1521.8285313257923]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",1711.4942256390736,1707.9868564610586,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",1715.9690369843618,1725.2076244934449,1701.0698699076556,1583.6846436882022,1540.3211632679809,1502.7654744057506,1470.7691169681518,1431.9448266211191,1398.6897490170172,1370.6355858245754,1337.1166128866398,1308.5258968574767,1296.4379915397947,1288.4247189816219,1282.8165871681924,1279.3009686320331,1277.5878634841322,1274.5518715328469,1272.825589885497,1272.1866278101588,1272.4380282055768,1273.4085529669026,1274.9531992737132,1276.9534645368255,1279.3177923706553,1281.9819685856926,1284.9094560073552,1286.1366333811479,1287.6461357106946,1289.4858390531338,1291.7327742754248,1294.4930453113773,1295.3649953768722,1297.0513945139824,1299.7477254384646,1302.7801364287361,1305.8125474190074]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",1715.9690369843618,1725.2076244934449,1701.0698699076556,1679.4565006391904,1660.2357414986038,1643.2772326184142,1628.4521372185879,1612.3818369075743,1598.2629415688064,1585.9629947255823,1575.3524686257761,1566.3049121624695,1558.6970122801963,1552.4087034011684,1547.3232377182617,1543.3272947101891,1540.3110606123421,1537.1655039828706,1534.80058653061,1533.1165003423125,1532.0174960908125,1531.4119964732713,1531.2126387967808,1531.3363790666276,1531.7045462073902,1532.2429559517182,1532.8819506344403,1531.6257652890306,1530.3573881041427,1529.0213858606101,1527.5673692374826,1525.9500521201073,1524.1292963633978,1522.0701589145401,1519.7429609054227,1517.1233226130742,1514.192235073268]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",1715.9690369843618,1725.2076244934449,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",1764.0877559266505,1737.7700830668732,1714.1031867595964,1595.3610663524951,1551.1686786914483,1512.8564535220171,1480.1684361559053,1442.1365336419335,1409.6425858773193,1382.3261752556175,1359.8297406321312,1341.7998605755736,1340.1963405856995,1342.5130051796814,1347.0956083919834,1353.6639357647525,1361.9533761514144,1358.6687266064405,1356.7574707232232,1355.9864094573902,1356.1490021618399,1357.0656695819252,1358.584339109326,1360.5807263527151,1362.9588066237277,1365.6512339914871,1368.6196961516359,1369.8105754306114,1371.297551132677,1373.1308748455288,1375.3913941102023,1378.1904690074055,1379.133168623544,1380.9304604147735,1383.7875222937698,1386.9972582916232,1390.2069942894757]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",1764.0877559266505,1737.7700830668732,1714.1031867595964,1692.9557297747999,1674.1974566511428,1657.6993471026271,1643.3337312506997,1627.5328584820677,1613.6884423558201,1601.6681933658126,1591.3426615286749,1582.5853900421662,1575.2729817965758,1569.2852142679258,1564.5051149698274,1560.8190764408369,1558.1169409449108,1555.2306394483719,1553.1288983599186,1551.7113634547277,1550.8817149143013,1550.5477856509033,1550.6216081307109,1551.0195232674632,1551.6622389790762,1552.4749489889593,1553.3873768109243,1552.2902438232488,1551.17957866334,1549.9993738728115,1548.6986986305012,1547.2317611792237,1545.5579565561036,1543.6419167038287,1541.4535827879624,1538.9682430171556,1536.1666075125752]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",1764.0877559266505,1737.7700830668732,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",1796.7504738246325,1773.2685817872443,1752.3683753549883,1684.8504690074799,1668.4945654142357,1646.1351678988692,1618.8546776645262,1593.0303066422669,1571.3494401287662,1553.6449488473547,1539.7195530688352,1529.3506280664267,1535.9402051566376,1545.8490747381243,1538.956490300134,1534.6314904401174,1527.5735847535354,1521.0653114128263,1516.0855197989006,1512.3743711640629,1509.7023950710973,1507.8706062690021,1505.7785029579782,1504.2274543045419,1503.1109130084253,1502.3539804327097,1501.9135032553684,1501.3553160415186,1501.1232912927046,1501.2704362085231,1501.8823508410242,1503.077000941501,1502.4678196801499,1502.7757591552215,1504.2175011825659,1506.0360223582109,1507.8545435338558]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",1796.7504738246325,1773.2685817872443,1752.3683753549883,1733.929076170293,1717.8300007077569,1703.9507515759931,1692.1713699105658,1682.3725360313963,1674.4357027354063,1668.2433384820613,1663.67902513953,1660.627692141549,1651.4750750293795,1643.7183727444701,1637.2333987355123,1631.899824857262,1627.6012502195967,1624.225296750895,1621.6636632789282,1619.8122407012611,1617.1609438365958,1615.0355669310459,1613.3440577435488,1611.9991124408136,1610.918213210964,1610.0237279399737,1609.2429328448925,1605.0345428128512,1600.8320768467627,1596.5781861302698,1592.2210379664975,1587.7143388973493,1583.0173427897353,1578.094861407913,1572.9172975811584,1567.4606432360767,1561.7065150988828]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",1796.7504738246325,1773.2685817872443,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",1824.3935846645882,1813.495605211524,1804.7839975554848,1760.796966782133,1740.072453322088,1712.0240346163203,1689.1356268402815,1668.4505339798191,1649.9760752502232,1636.313244268126,1627.2291774904636,1622.4757471034779,1627.5689222061892,1619.0633555940422,1613.3821420950228,1605.4396125435026,1599.6851317863718,1593.3593834369642,1588.6122075285775,1585.1753098974057,1582.8116230112523,1581.3154697922628,1580.5130005817391,1580.2623329632629,1580.453905571705,1581.0107726851072,1581.8888268786704,1581.5317823311802,1581.5129226359675,1581.8876677332335,1582.7454487924542,1584.2094991343456,1583.9000047789714,1584.5461773194347,1586.3745097300884,1588.5957981818565,1590.8170866336243]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",1824.3935846645882,1813.495605211524,1804.7839975554848,1798.1860930612536,1793.625324236461,1791.0215606166571,1790.2914045217583,1791.3485367485109,1794.1039920031074,1798.4665495068657,1801.9097743172238,1806.8135153605922,1813.076110934536,1820.5955197909411,1829.2695871052319,1838.9963544448879,1849.6743359297511,1861.2028235545447,1857.138105457746,1853.8722322232627,1851.2932097848761,1849.2940861498573,1843.0550691328435,1837.2309679567354,1831.7283337705596,1826.4597760224301,1821.3439321657993,1816.3055088932929,1811.2752820919736,1806.1901188260317,1800.9929855453292,1795.6329700814872,1790.0652870960014,1784.2512862692793,1778.1584853518816,1771.7605645526132,1765.03740237334]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",1824.3935846645882,1813.495605211524,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",1857.3419460982848,1861.5284153821558,1867.4272483058203,1874.0436932333232,1862.047362206672,1849.1353350895786,1835.9352493028987,1824.5228858200312,1813.3639371661998,1815.2553218208209,1809.7901000004927,1805.6590395896726,1812.0356578507301,1823.1359937045277,1821.4734101331176,1822.4306641305511,1825.6516958015734,1826.5136892154467,1829.0384942247485,1832.9444332726111,1837.9805875755455,1843.9276418920033,1844.6848989701948,1846.0525064756182,1847.9080128485205,1850.1655196947133,1852.776102939446,1852.3911592248421,1852.3885340652087,1852.8313890296306,1853.8215762467921,1855.4994313914733,1855.5070296927377,1856.6002721505863,1859.0372338315588,1861.9209728502733,1864.8047118689883]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",1857.3419460982848,1861.5284153821558,1867.4272483058203,1875.0234477959973,1884.2933312685298,1895.2050397889275,1907.7190056454917,1921.7884718580412,1929.2118054075036,1938.2409309669558,1948.789259772481,1960.7672180790801,1974.0826058476459,1988.6410116653274,2004.3461810213109,2021.1004316112635,2016.0053045519196,2011.9982923968262,2008.9516703129214,2006.7426167839383,2005.2532719807434,2004.370880364452,1997.8629130668573,1991.7955957962176,1986.0693998060594,1980.5912192949345,1975.2743422833219,1970.0384977663639,1964.8098588448838,1959.5210693504712,1954.1112557776837,1948.5260539265312,1942.7176178888228,1936.6446319550507,1930.2723490577009,1923.5725879504491,1916.5237746273751]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",1857.3419460982848,1861.5284153821558,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",1923.6750556160741,1956.101483501885,1989.3563897766851,2002.6235662431175,2004.9593437125829,2005.9290269898329,2018.6552804383541,2007.8110562049098,2014.4032819019096,2020.291718331466,2026.0315899933196,2031.8146558958158,2046.3863279606085,2049.1049168416725,2050.7766791997433,2055.263865239091,2062.1879579808929,2065.8370853181054,2071.2892728872134,2078.2394455265912,2086.4150578113304,2095.5772694008515,2097.5221219335594,2100.1354541365931,2103.2822497544798,2106.8678671399289,2110.8386252631981,2110.8173319090902,2111.2185238130469,2112.1129746187748,2113.6146750514931,2115.8806604226384,2114.6219785206517,2114.5761840657392,2116.0288569883373,2117.9793434151684,2119.9298298420008]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",1923.6750556160741,1956.101483501885,1989.3563897766851,2023.5326959659446,2058.7056615784577,2094.9337185947029,2109.7525007144122,2126.2229454494341,2144.291238548491,2163.8964805966825,2184.9711426349436,2207.4416867585846,2231.2290777615635,2256.2493562553846,2249.8433211343154,2244.8879863494194,2241.237424451399,2238.7503469777289,2237.2902037108961,2236.7253606486474,2236.9291896037316,2237.78024971069,2230.8768814656628,2224.452829392666,2218.3994177313466,2212.6149410911021,2207.0046372141396,2201.480743161705,2195.9625033493417,2190.3762032840555,2184.6551872254977,2178.7398919466659,2172.5778611700352,2166.1237631944914,2159.339437579757,2152.193896650243,2144.66337544518]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",1923.6750556160741,1956.101483501885,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",2030.3856849286938,2103.8841956039128,2176.933407522552,2201.45704365847,2214.9089091039668,2230.6522248565338,2250.4601935625114,2249.1016394932899,2252.3602435704106,2260.2484609827247,2272.7239112158486,2289.6946065806801,2287.0080290814903,2290.2557601452718,2296.9243134235007,2306.5934934383486,2318.8655286686526,2318.3238216732607,2319.8166795153666,2322.9993366511703,2327.5649226266969,2333.2454139445554,2333.0771033949586,2333.653502108401,2334.8254873454493,2336.4884288746043,2338.5826635043159,2340.6711349165421,2343.208932447475,2346.2746337605427,2349.9943433761009,2354.5416998571313,2357.6015341848406,2361.982189914087,2368.004250814809,2374.5730703092941,2381.1418898037791]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",2030.3856849286938,2103.8841956039128,2176.933407522552,2249.7830891396084,2270.4312164825519,2292.7028128011989,2316.585853268919,2342.0569799802543,2369.0821341671021,2397.6173307201125,2427.6092431312481,2458.9959671724014,2460.4369069925438,2463.5777116645113,2468.2758332805902,2474.3904766592741,2481.7828756819708,2479.8894091188986,2479.1038606088796,2479.2840714216431,2480.2931405861282,2481.9996345427003,2484.2776929383849,2487.0072246276904,2490.0740304269902,2493.3700136776383,2496.7932817104574,2500.2483388891428,2503.6462266741582,2506.9046920824971,2509.9483383194556,2512.7087933925454,2515.1248571131978,2517.1426515043145,2518.7158040885856,2519.8055801597361,2520.3810699671685]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",2030.3856849286938,2103.8841956039128,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",{"$f":"$L$67","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"$L$67","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"$L$68","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"$L$68","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"$L$69","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"$L$69","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"$L$70","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"$L$70","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"$L$71","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"$L$71","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"$L$72","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$L$72","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"$L$73","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"$L$73","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"$L$74","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"$L$74","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"$L$75","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"$L$75","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"$L$76","v":51.272429305263152},51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"$L$76","v":51.272429305263152},51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L293 * 1 + L423) +L325) * 1000 / (L165 * 8760)) + L357 + 0","v":47.816333946807752},46.9754828817643,46.19860949807633,42.769971817904903,41.105361427713952,39.605762446280131,38.259024981471093,37.053477672311615,35.977928001383276,35.021661652718656,34.174443479726484,33.426517643093732,32.994065199204783,32.641074745814507,32.335544713143918,32.071140239303055,31.842039145268668,31.642929623741541,31.469013185549979,31.31600178333543,31.180119905499968,31.058102730558225,30.947198457765147,30.845166160095349,30.750276842664189,30.661313641848118,30.57757090550222,30.498854020491354,30.42548250545747,30.358284342658344,30.298602404909275,30.248288385056018,30.209708383787003,30.185737919391453,30.179766182206112,30.179766182206112,30.179766182206112]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L294 * 1 + L424) +L326) * 1000 / (L166 * 8760)) + L358 + 0","v":47.816333946807752},46.9754828817643,46.19860949807633,45.481968100561041,44.821916468815061,44.214916179136139,43.65753212255391,43.14643311416971,42.678390867355525,42.250281502587455,41.859083971242484,41.501881205317773,41.175859519576626,40.878308979458652,40.606622987180899,40.358298649647864,40.13093654850779,39.922241024835067,39.730019646836844,39.55218388028284,39.38674843574249,39.231831958416677,39.085656338305931,38.946547216087112,38.812933523225517,38.683348171806649,38.556427318715699,38.43091083351969,38.305642044403093,38.179567900394069,38.0517388712531,37.921309085439326,37.787536192144273,37.649781269314204,37.507509145571639,37.360288078293898,37.207790121523246]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L295 * 1 + L425) +L327) * 1000 / (L167 * 8760)) + L359 + 0","v":47.816333946807752},47.006918100001862,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L296 * 1 + L426) +L328) * 1000 / (L168 * 8760)) + L360 + 0","v":50.604710096776259},49.714825175732287,48.892649005828929,45.264072696336576,43.502391703692084,41.915344647480701,40.490073122155906,39.214225263144904,38.07595572564643,37.063925432053836,36.167302380368618,35.375761826339634,34.918091275667699,34.544516484042774,34.221169732305235,33.94134674555086,33.698885828486461,33.488165427117949,33.304107158894183,33.142172979060625,32.998367227790581,32.869234683362201,32.751863093028419,32.643880836829354,32.543458095685978,32.449307046082673,32.360680886655445,32.277373678924896,32.199723550178241,32.128606765511343,32.065444505818057,32.01219644327378,31.971366675920969,31.945998383341777,31.939678392496091,31.939678373669839,31.939678354891196]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L297 * 1 + L427) +L329) * 1000 / (L169 * 8760)) + L361 + 0","v":50.604710096776259},50.215581022838919,49.282699733057449,48.419373708996524,47.621188879252529,46.883892760084102,46.203390434549625,45.684308065086839,45.210175940578836,44.777754353448536,44.383905493923223,44.025595040636844,43.699891892586137,43.403968917566921,43.135102864168744,42.890675096569446,42.668171688030611,42.46528347470538,42.279623293790294,42.108993376024493,41.951301724767198,41.804563148977984,41.666898822442825,41.536537111492038,41.411813368968936,41.291170949531278,41.173160699887319,41.056788160624691,40.940501644911194,40.823176488761263,40.703796839479075,40.581456055008594,40.455356805546579,40.324811221372286,40.189241481291859,40.048179709185128,39.901268606890952]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L298 * 1 + L428) +L330) * 1000 / (L170 * 8760)) + L362 + 0","v":50.604710096776259},49.747251283418471,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L299 * 1 + L429) +L331) * 1000 / (L171 * 8760)) + L363 + 0","v":51.930140607796524},51.016948071494205,50.1732376111853,46.44962229999615,44.641799724237323,43.013184963842896,41.550582934585556,40.241318272730219,39.073235361806283,38.034698132888792,37.114590873904739,36.302318416542875,35.832660632595179,35.449301230338406,35.117485432685122,34.83033336742966,34.581521953136502,34.365282392234377,34.176403294899544,34.010227756627749,33.862655463902762,33.730140696382279,33.609694924056221,33.498884409869888,33.395831408412306,33.299214365697765,33.208266920258659,33.122777733905494,33.043093796001379,32.970114322637414,32.905297718050988,32.85065498183927,32.808755799964779,32.782723057406535,32.776237526727321,32.776237499818279,32.776237473003135]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L300 * 1 + L430) +L332) * 1000 / (L172 * 8760)) + L364 + 0","v":51.930140607796524},51.386212402669976,50.48196167270207,49.646159261860213,48.874562152895763,48.163065436565837,47.507700243444717,46.974388307433756,46.487278248584268,46.043040458292623,45.638449934057796,45.270387926870711,44.935841676948414,44.631905194186636,44.355779178050469,44.10477178308242,43.876298724535268,43.647289962064889,43.436305666620072,43.241061375793841,43.059385684018473,42.889220983517049,42.728622697140366,42.57575981863792,42.428914397343846,42.286482279939307,42.146972293924122,42.009259757339123,41.871823171066247,41.733511422273459,41.593286609018172,41.450224183808302,41.303512795625679,41.152454182306812,40.996463515408713,40.835069041402008,40.667912476947293]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L301 * 1 + L431) +L333) * 1000 / (L173 * 8760)) + L365 + 0","v":51.930140607796524},51.050329121647806,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L302 * 1 + L432) +L334) * 1000 / (L174 * 8760)) + L366 + 0","v":53.477986417756327},52.537574845415421,51.668716537591365,47.834113992707998,45.972406893437203,44.295249133744214,42.789052332590508,41.440763232055538,40.237863993782135,39.168371720406448,38.220839492033669,37.384356221769572,36.9006997030246,36.505913801298561,36.164207827873021,35.868496846961548,35.612269309425514,35.389584446157706,35.195075560922405,35.023946944076783,34.871976066889395,34.735511524178712,34.611475708883042,34.497362343226861,34.391237713137514,34.291740873981517,34.198082621883778,34.110045319339193,34.027986298282173,33.952831577117195,33.886083029730059,33.829811596194887,33.786663554158096,33.759854871445661,33.753176030867692,33.753176002996845,33.75317597522497]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L303 * 1 + L433) +L335) * 1000 / (L175 * 8760)) + L367 + 0","v":53.477986417756327},53.377538924588265,52.490410374807524,51.671903824777402,50.917861898903418,50.224246876689477,49.58714007776841,49.003902386342837,48.469647911989121,47.980820140982665,47.533980230476082,47.125808266473776,46.753102538120096,46.41277990971895,46.101875305978751,45.817542085915854,45.557051738858462,45.31812805905593,45.097937312244184,44.894106132754409,44.70437878479563,44.52661791340249,44.35880372995026,44.199034555394796,44.045526267945029,43.896613056066556,43.750746554093652,43.607103226776132,43.463753602417846,43.319502766002188,43.173273389136632,43.024105869163613,42.8711581553926,42.713705627730469,42.551141445080397,42.382976163473749,42.208838137002843]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L304 * 1 + L434) +L336) * 1000 / (L176 * 8760)) + L368 + 0","v":53.477986417756327},52.571687710189487,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L305 * 1 + L435) +L337) * 1000 / (L177 * 8760)) + L369 + 0","v":56.60519533313871},55.609792120238502,54.690125948967243,50.631288995348172,48.660715652041809,46.885483460889766,45.29120943891941,43.864077000890006,42.590836326850351,41.45880380061503,40.455863008430363,39.570464942710252,39.058525733843673,38.640653996538866,38.278966125012033,37.965962880522547,37.694751940671765,37.459045237342039,37.253162146691452,37.072026522404563,36.911168916733615,36.766724402829723,36.635435405712414,36.514649089066943,36.402318661845619,36.29700359603477,36.19786853782017,36.104683121572307,36.017825576217433,35.938276070544397,35.867624302879463,35.808062314778638,35.762391124196775,35.73401476270098,35.726945367552283,35.726945339197208,35.726945310943684]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L306 * 1 + L436) +L338) * 1000 / (L178 * 8760)) + L370 + 0","v":56.60519533313871},55.609792120238502,54.690125948967243,53.841762649783973,53.06039054702665,52.341820840004168,51.681987058579089,51.076945700755417,50.522875135624382,50.016077300214413,49.552975863248207,49.130117586185577,48.744171615481214,48.391929918118407,48.070306791633499,47.77633929964972,47.50718699966859,47.260132281399045,47.032579732638368,46.822056936943682,46.626213699541687,46.442822863954511,46.269779495373776,46.105101479519682,45.946928978223632,45.793525246054202,45.643275759249491,45.494688781501502,45.346395027305206,45.197147890071292,45.045823311530299,44.891419945057706,44.733058992348838,44.5699840945354,44.401561713277495,44.22728074967165,44.046752979784536]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L307 * 1 + L437) +L339) * 1000 / (L179 * 8760)) + L371 + 0","v":56.60519533313871},55.645699270642218,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L308 * 1 + L438) +L340) * 1000 / (L180 * 8760)) + L372 + 0","v":64.140942295728692},63.013022815328881,61.970923113217829,57.371739898168002,55.138827367281067,53.127261552616815,51.320744667203691,49.703620530127814,48.260875510563046,46.978137443445107,45.841676876982376,44.838407303489781,44.25831450392905,43.784812221454359,43.374973650078864,43.020300994744417,42.712984418401554,42.445898549275761,42.212606655849214,42.007356813627162,41.825084565366581,41.661410453498064,41.512643236661802,41.375776902398329,41.24849217407413,41.129156748791807,41.016824063601028,40.911233066516537,40.812812358039196,40.722672595059855,40.642615109572596,40.57512376566703,40.523372468408056,40.491218429493543,40.483207914768769,40.483207898779376,40.483207882820416]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L309 * 1 + L439) +L341) * 1000 / (L181 * 8760)) + L373 + 0","v":64.140942295728692},63.013022815328881,61.970923113217829,61.009618706841493,60.124223914914637,59.309992289246942,58.562315997848472,57.876726503513446,57.248893453410162,56.674626468075012,56.149873105660511,55.670720404171497,55.233394167938464,54.834259193668636,54.469818984911306,54.136716154929765,53.831732118254237,53.551787460818339,53.293941261375323,53.05539195515027,52.797908483376311,52.5550210752887,52.324316799350996,52.103528212287607,51.890532190111145,51.68335030722676,51.480147317743459,51.194205472667967,50.910038499183202,50.626235457234273,50.341535279742907,50.05482521401462,49.765138926710129,49.471654700603118,49.173694203900155,48.870720439384833,48.562336626814378]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L310 * 1 + L440) +L342) * 1000 / (L182 * 8760)) + L374 + 0","v":64.140942295728692},63.053081601892501,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L311 * 1 + L441) +L343) * 1000 / (L183 * 8760)) + L375 + 0","v":78.346920326982655},76.969188307924526,75.696283496698996,70.078469835162295,67.351010447717201,64.893921799274068,62.6872963150903,60.712010398871961,58.949725229310538,57.382885450286501,55.994720802972999,54.769246372204513,54.060674278514462,53.482300626992249,52.981690730159329,52.548464987291446,52.17308372192975,51.846843498232374,51.561881962480108,51.311173250125208,51.088531224574552,50.888606463090667,50.706890175120343,50.539710585375943,50.38423474229473,50.238468819448748,50.101256608495468,49.972279250017664,49.852060260467219,49.741956285759557,49.644167618093249,49.561728249423574,49.498515038096883,49.459239498902605,49.449454807660679,49.449454785738766,49.449454763865731]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L312 * 1 + L442) +L344) * 1000 / (L184 * 8760)) + L376 + 0","v":78.346920326982655},76.969188307924526,75.696283496698996,74.522068584655258,73.440575806228011,72.446007466403387,71.532735187193055,70.695300736510305,69.928414671824456,69.226958525381519,68.585982348882666,68.000706501877175,67.466520769154812,66.978984930692519,66.533828083481907,66.126949244348538,65.754416973189095,65.412469825085964,65.097515708248409,64.806132373032582,64.53506692854377,64.281236780475382,64.04172855441405,63.813798763313919,63.594873216006221,63.382548093262699,63.174588742156075,62.968930429584766,62.763677965510517,62.557105929015783,62.347658517598894,62.133949773231322,61.914763356300462,61.689052394904436,61.455940012319566,61.214718799533159,60.964851418062956]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L313 * 1 + L443) +L345) * 1000 / (L185 * 8760)) + L377 + 0","v":78.346920326982655},77.017277400902287,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L314 * 1 + L444) +L346) * 1000 / (L186 * 8760)) + L378 + 0","v":101.71217051502876},99.923559867044162,98.271038860876544,90.977834710467548,87.436970295598854,84.247108656298224,81.382405421479518,78.818033710216554,76.530185577366339,74.496070035002717,72.693915732007994,71.102970477692168,70.183082337535524,69.432221211526709,68.782315369505952,68.219889462566101,67.732558884197644,67.309024598909815,66.93907946746414,66.613602315243639,66.32456212603374,66.065014129034751,65.829104948838548,65.612067718716972,65.410224621426224,65.220987215526463,65.042854478888003,64.87541247099945,64.719340823508446,64.57640077222257,64.449448798234997,64.342423715064783,64.26035854961583,64.209369942058956,64.196667181118869,64.196667152550859,64.196667124055551]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L315 * 1 + L445) +L347) * 1000 / (L187 * 8760)) + L379 + 0","v":101.71217051502876},99.923559867044162,98.271038860876544,96.746639868886362,95.342615369130982,94.051438630125972,92.865802732587895,91.778621645496273,90.783028590053462,89.872378494191267,89.040245155246765,88.28042355222415,87.586928574071834,86.953995802278001,86.376080630446822,85.847859046894271,85.364227445889043,84.920302302862197,84.511420021116564,84.133137989941119,83.781233215065299,83.451703786029498,83.140767488228306,82.84486263971371,82.560647353253856,82.285000923252383,82.015022260553266,81.748030870687771,81.481566364750989,81.213388752875929,80.941478248584076,80.664035562259528,80.379481607674961,80.086457306342027,79.783824272284548,79.470664127265366,79.146279283383976]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L316 * 1 + L446) +L348) * 1000 / (L188 * 8760)) + L380 + 0","v":101.71217051502876},99.984733631111226,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L317 * 1 + L447) +L349) * 1000 / (L189 * 8760)) + L381 + 0","v":137.59095702872213},135.17141652982716,132.93597111559305,123.07010224305097,118.28020400414583,113.96512416654505,110.08990159016473,106.6209523775567,103.52606966596191,100.77442351981395,98.336562396298234,96.184413961219903,94.940036878266781,93.924311021038889,93.045152045008919,92.284331398116265,91.625095825744452,91.052160572916534,90.551717954069687,90.11142931634987,89.720430716753853,89.369327628841702,89.050201917438955,88.756605203360095,88.483562325832722,88.227571775275322,87.986603046653443,87.760096182973768,87.548970554275883,87.355608669180398,87.183874627429645,87.03909665203939,86.928083162483361,86.859108431547156,86.841924811793689,86.841924790708092,86.841924769655151]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L318 * 1 + L448) +L350) * 1000 / (L190 * 8760)) + L382 + 0","v":137.59095702872213},135.17141652982716,132.93597111559305,130.87384258511764,128.97455048592499,127.22791304015536,125.62404623407791,124.15336399771543,122.80657713935466,121.57469672912571,120.44902973202994,119.42118231623587,118.48305813275265,117.62685937408007,116.84508607544497,116.13053567530663,115.47630387432164,114.87578491455167,114.32267012380993,113.81094976831143,113.33491120002246,112.88914084164355,112.46852232308343,112.06823757097034,111.68376585326597,111.31088564099805,110.94567249094526,110.58450036895904,110.22404098830287,109.86126420664847,109.49343776141184,109.11812766674947,108.73319781656193,108.33680971982956,107.92742342693766,107.50379660335136,107.06498558827266]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L319 * 1 + L449) +L351) * 1000 / (L191 * 8760)) + L383 + 0","v":137.59095702872213},135.25101412450107,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L320 * 1 + L450) +L352) * 1000 / (L192 * 8760)) + L384 + 0","v":231.68839640214077},227.61414871602923,223.84989758103578,207.23683387364284,199.17115946007075,191.90502816449762,185.3795695236023,179.53823141580642,174.32678149264612,169.69330495328768,165.58820859118507,161.96422162781619,159.86882470420005,158.15845148879873,156.67804214612201,155.39690184931962,154.28681991596534,153.32205859790884,152.47936708945645,151.73796842391855,151.07956888767276,150.48834910683701,149.95097574548373,149.45659047383842,148.9968156552863,148.56575512361334,148.1599897263421,147.77857647802986,147.42306357881839,147.09746291744173,146.80828122302603,146.56449065110797,146.37755578821231,146.26140968215876,146.23247424769104,146.23247414903932,146.23247405085326]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L321 * 1 + L451) +L353) * 1000 / (L193 * 8760)) + L385 + 0","v":231.68839640214077},227.61414871602923,223.84989758103578,220.37749363334572,217.17929035256273,214.23814105890111,211.53740144508799,209.06093036159328,206.79308580559285,204.7187313830963,202.8232289554212,201.09244420999491,199.51274446344803,198.07099830477372,196.7545757713518,195.55134938941291,194.44969305987203,193.43848361810404,192.50709770802791,191.64541558312288,190.84381775737978,190.09318834779904,189.3849117318922,188.71087499884791,188.06346572119912,187.43557529732155,186.82059538610218,186.21242013527157,185.60544506723755,184.9945677475848,184.37518733940897,183.74320527181536,183.09502457141997,182.42754941668321,181.73818669774164,181.02484445657603,180.28593366967684]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L322 * 1 + L452) +L354) * 1000 / (L194 * 8760)) + L386 + 0","v":231.68839640214077},227.74064602755922,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-3."]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-4."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-4. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-4. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-4."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-4. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-4. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Inflation Rate:"]
[null,null,null,null,null,null,null,"Inflation Rate (%)",null,null,null,null,"Table of historical inflation rates on the Bureau of Labor and Statistics website (http://www.usinflationcalculator.com/inflation/historical-inflation-rates/). Year average for 2014. "]

{"sheet":"Offshore Wind","index":3,"n_rows":763,"n_cols":51,"rows_kept":763,"cut":false,"hidden":false,"merged":[[758,7,758,11],[758,12,758,26],[759,7,759,11],[759,12,759,26],[761,7,761,11],[762,7,762,11],[762,12,762,26],[755,7,755,11],[755,12,755,26],[756,7,756,11],[756,12,756,26],[757,7,757,11],[757,12,757,26],[751,7,751,11],[751,12,751,26],[752,7,752,11],[753,7,753,11],[754,7,754,11],[754,12,754,26],[748,7,748,11],[748,12,748,26],[749,7,749,11],[749,12,749,26],[750,7,750,11],[750,12,750,26],[745,7,745,11],[745,12,745,26],[746,7,746,11],[746,12,746,26],[747,7,747,11],[747,12,747,26],[499,7,528,7],[499,9,528,9],[533,6,533,19],[636,0,653,4],[742,6,742,19],[744,7,744,11],[304,9,333,9],[336,9,365,9],[368,9,397,9],[401,7,430,7],[401,9,430,9],[434,7,495,7],[434,9,463,9],[466,9,495,9],[101,7,143,7],[101,9,110,9],[112,9,121,9],[123,9,132,9],[134,9,143,9],[147,7,167,7],[147,9,156,9],[55,9,64,9],[60,14,60,17],[61,14,61,17],[89,7,98,7],[89,9,98,9],[11,7,86,7],[11,9,20,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,16,14,17],[15,16,15,17],[16,16,16,17],[39,14,39,17],[22,9,31,9],[22,14,22,15],[22,16,22,17],[150,21,150,22],[151,21,151,22],[158,9,167,9],[173,6,173,19],[176,7,397,7],[176,9,205,9],[208,9,237,9],[240,9,269,9],[272,9,301,9],[17,14,17,15],[17,16,17,17],[18,14,18,15],[18,16,18,17],[19,14,19,15],[19,16,19,17],[20,14,20,15],[20,16,20,17],[149,21,149,27],[31,14,31,17],[21,14,21,15],[21,16,21,17],[25,14,25,15],[40,14,40,17],[29,14,29,17],[30,14,30,17],[32,14,32,17],[23,14,23,15],[23,16,23,17],[24,14,24,15],[24,16,24,17],[25,16,25,17],[26,14,26,15],[26,16,26,17],[28,14,28,18],[66,9,75,9],[77,9,86,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,9,53,9],[44,14,44,17],[45,14,45,17],[47,14,47,15],[33,9,42,9],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17]]}
["Offshore Wind Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - shallow",0.47425895065325047,null,null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",0.43480721621182061]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",0.39740244508359729,null,null,"Offshore Wind Techno-Resource Groups (TRG)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",0.33754788847036948,null,null,null,null,"Weighted",null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",0.46954546363361682,null,null,null,null," Average ",null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",0.44144156480848457,null,null,null,null,"Wind Speed (m/s)",null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",0.42061484373887859,null," ","Offshore shallow TRG1",null,9.1,null,11,46000]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",0.49436284990699381,null,null,"Offshore shallow TRG2",null,8.5,null,61,231000]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",0.46973771367266881,null,null,"Offshore shallow TRG3",null,8,null,191,674000]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",0.43587876392829994,null,null,"Offshore shallow TRG4",null,7.3,null,165,500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offshore mid TRG5",null,9.1,null,48,197000]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - shallow",{"$f":"(L12)*8760","v":4154.5084077224737},null,null,"Offshore mid TRG6",null,8.6,null,87,338000]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":"(L13)*8760","v":3808.9112140155485},null,null,"Offshore mid TRG7",null,8.4,null,181,661000]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",3481.2454189323121,null,null,"Offshore deep TRG8",null,9.5,null,82,355000]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",2956.9195030004366,null,null,"Offshore deep TRG9",null,9,null,184,756000]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",4113.2182614304829,null,null,"Offshore deep TRG10",null,8.6,null,549,2078000]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",3867.0281077223249]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",3684.5860311525762,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",4330.6185651852657,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",4114.9023717725786,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",3818.2979720119074,null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S32)/(1+S30)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - shallow",{"$f":" $S$42 * (L56 + L102)","v":5857.7472418739189},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":" $S$42 * (L57 + L103)","v":5857.7472418738562},null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",{"$f":" $S$42 * (L58 + L104)","v":5857.747241873888},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S35)/(1+S30) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",5857.7472418739726,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",6441.4343990007874,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",6441.4343990007874,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S38>0,S37*S32*(1-S38)+(1-S37)*S35,S37*S32+(1-S37)*S35)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",6441.4343990007874,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S37)*((1+S36)*(1+S30)-1)) + (S37*((1+S33)*(1+S30)-1)*(1-S38))) / (1+S30)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",7496.3552242668129,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",7496.3552242668866,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P51:P53,Q51:Q53)","v":1.0389022742082548}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",7496.3552242668766,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O56:T56,O58:T58)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S38 * S43) / (1 - S38)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - shallow",{"$f":"(L56+L102)*($S$42-1)","v":219.34660757162541},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S39 / (1 - (1 / (1 + S39)^S31))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":"(L57+L103)*($S$42-1)","v":219.34660757162305},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S40 / (1 - (1 / (1 + S40)^S31))","v":8.3290299431659706E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",{"$f":"(L58+L104)*($S$42-1)","v":219.34660757162425}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",219.3466075716274,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",241.20309821766895,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",241.20309821766895,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",241.20309821766895,null,null,0,0.8,{"$f":"1+(1-S38)*((1+S34)^(O51+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",280.70519599079489,null,null,1,0.1,{"$f":"1+(1-S38)*((1+S34)^(O52+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",280.70519599079762,null,null,2,0.1,{"$f":"1+(1-S38)*((1+S34)^(O53+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",280.70519599079722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - shallow",5391.5126343022939,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",5391.512634302233,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",5391.5126343022639,null,"Depreciation",{"$f":"1/((1+S40)*(1+S30))^O55","v":0.92524056254626186},{"$f":"1/((1+S40)*(1+S30))^P55","v":0.85607009858092309},{"$f":"1/((1+S40)*(1+S30))^Q55","v":0.79207077959004724},{"$f":"1/((1+S40)*(1+S30))^R55","v":0.73285601368435149},{"$f":"1/((1+S40)*(1+S30))^S55","v":0.67806811036672032},{"$f":"1/((1+S40)*(1+S30))^T55","v":0.62737611988038511}]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",5391.5126343023448,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",5953.3433007831181]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",5953.3433007831181,null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",5953.3433007831181,null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",6968.7620282760181,null,null,"* not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",6968.762028276089]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",6968.762028276079]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - shallow",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",164.94111309529032]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",164.94111309529032]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",164.94111309529032]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - shallow",{"$f":"$S$39","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":"$S$39","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - shallow",{"$f":"L113+L124+L135","v":246.88800000000001}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":"L114+L125+L136","v":246.88800000000001}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",{"$f":"L122+L133+L144","v":246.88800000000001}]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","TRG 1 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","TRG 1 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",0]
[]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - shallow",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",246.88800000000001]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - shallow",{"$f":" (($S$46 * $S$44 * $S$42 * (L56 * 1 + L102) +L67) * 1000 / (L12 * 8760)) + L78 + 0","v":164.59022315394259}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":" (($S$46 * $S$44 * $S$42 * (L57 * 1 + L103) +L68) * 1000 / (L13 * 8760)) + L79 + 0","v":179.52412841912346}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",196.42150541965714]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",231.25129555543288]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",179.56091125213291]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",190.9924620735147]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",200.44944342644055]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",200.55077320957298]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",{"$f":" (($S$46 * $S$44 * $S$42 * (L64 * 1 + L110) +L75) * 1000 / (L20 * 8760)) + L86 + 0","v":211.06427887121791}]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",227.45969751177242]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","TRG 1 - shallow",{"$f":"(((L56*$S$46*(1-$S$38*$S$43))/(8760*L12*(1-$S$38))+L67/(8760*L12))*1000)+L78","v":154.05750034585256},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - shallow",{"$f":"(((L57*$S$46*(1-$S$38*$S$43))/(8760*L13*(1-$S$38))+L68/(8760*L13))*1000)+L79","v":168.03573107832852}]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - shallow",183.85178389860428]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - shallow",216.45268997350263]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - mid-depth",{"$f":"(((L60*$S$46*(1-$S$38*$S$43))/(8760*L16*(1-$S$38))+L71/(8760*L16))*1000)+L82","v":168.42373938096452}]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - mid-depth",179.14625422472778]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - mid-depth",188.0166712414877]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - deep",189.11659273430101]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - deep",199.03068250121177]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - deep",214.49133448540528]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Low",{"$f":"$L$12","v":0.47425895065325047},0.47469205010102761,0.47510394395064776,0.47773407282088581,0.48036425366405683,0.48299449139498019,0.48562479156833782,0.50149012995454367,0.51735562757603382,0.53322130419449298,0.53363283369235825,0.53404437649457037,0.53445593315268503,0.53486750424917273,0.53527909039961585,0.53569069225509491,0.53610231050478518,0.53638019057899322,0.53665807490284345,0.53693596356937756,0.53721385667437416,0.53749175431644824,0.5377696565971587,0.53804756362111827,0.5383254754961091,0.53860339233320353,0.53888131424689112,0.53998452615289094,0.54108774297378881,0.54219096481032103,0.54329419176599636,0.54439742394719115,0.5455006614632496,0.54660390442658813,0.54770715295280437,0.54881040716078933,0.5499136671728464]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"$L$12","v":0.47425895065325047},0.47428073106616092,0.47428116519872338,0.47696105309112152,0.4796409847514122,0.48232096409972053,0.4850009955387265,0.49549671426422492,0.50599254748051048,0.51648850875619134,0.51692872999773987,0.5173689536758439,0.5178091798341371,0.51824940851730217,0.51868963977110127,0.51912987364240848,0.51957011017924581,0.52017754991711396,0.5207849902126277,0.52139243106986477,0.52199987249294266,0.52260731448601871,0.52321475705329157,0.52382220019900083,0.52442964392742841,0.5250370882428983,0.52564453314977699,0.52622511624638968,0.52680570007428318,0.52738628463966464,0.52796686994881237,0.52854745600807529,0.52912804282387516,0.5297086304027071,0.53028921875114132,0.53086980787582294,0.53145039778347447]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0.47425895065325047,{"$f":"L179","v":0.47425895065325047},{"$f":"M179","v":0.47425895065325047},0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"$L$13","v":0.43480721621182061},0.43520428782211534,0.43558191784445099,0.43799325665159727,0.44040464310825272,0.44281608172039233,0.44522757758062598,0.45977314094524557,0.47431885029899296,0.48886472375965645,0.48924201973922499,0.48961932791640406,0.48999664879686772,0.49037398291463313,0.49075133083407474,0.49112869315211194,0.4915060705005907,0.49176083482573574,0.49201560304701181,0.49227037524972123,0.49252515152167459,0.49277993195328401,0.49303471663765996,0.49328950567071284,0.49354429915125853,0.49379909718113019,0.49405389986529313,0.49506533991735507,0.49607678447546399,0.4970882336319763,0.49809968748179034,0.49911114612243351,0.50012260965415423,0.50113407818001698,0.50214555180600362,0.50315703064111506,0.50416851479748082]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"$L$13","v":0.43480721621182061},0.43482718479795751,0.43482758281674161,0.43728454138894862,0.43974154008816962,0.4421985825084298,0.44465567268616751,0.45427829390373303,0.46390102008804796,0.47352386367900123,0.47392746464908603,0.47433106785303875,0.47473467333086367,0.47513828112352624,0.4755418912729818,0.47594550382220541,0.47634911881522407,0.47690602803343712,0.47746293776290749,0.47801984800737379,0.47857675877061079,0.47913367005642998,0.47969058186868074,0.48024749421125007,0.48080440708806377,0.481361320503086,0.48191823446032012,0.48245052113550052,0.48298280848112951,0.48351509650289765,0.4840473852065611,0.48457967459794049,0.48511196468292367,0.48564425546746537,0.48617654695758905,0.48670883915938706,0.48724113207902287]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0.43480721621182061,{"$f":"L182","v":0.43480721621182061},{"$f":"M182","v":0.43480721621182061},0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"$L$14","v":0.39740244508359729},0.39776535816994985,0.3981105021524271,0.40031440287476011,0.40251834714750079,0.40472233908899247,0.40692638335374764,0.42022064856070351,0.43351504719791129,0.44680959582455654,0.44715443450066467,0.44749928432507036,0.44784414575994674,0.44818901929337113,0.44853390544116734,0.44887880474890418,0.449223717794072,0.4494565657366954,0.44968941724028089,0.44992227238279225,0.45015513124448675,0.450387993907998,0.45062086045842698,0.45085373098343307,0.45108660557333147,0.45131948432119517,0.4515523673229595,0.45247679712715372,0.4534012310497571,0.4543256691751813,0.45525011159016066,0.45617455838383281,0.45709900964782202,0.45802346547632689,0.4589479259662117,0.45987239121710072,0.46079686133147718]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"$L$14","v":0.39740244508359729},0.39742069585005002,0.39742105962882851,0.39966665562553461,0.40191228829728393,0.4041579609289217,0.40640367720964737,0.41519850180637369,0.42399342233996884,0.43278845018016654,0.43315733093092129,0.43352621372337308,0.43389509859408465,0.43426398558049734,0.43463287472095735,0.43500176605474272,0.43537065962209315,0.43587966010956353,0.43638866106430974,0.43689766248974876,0.43740666438933068,0.43791566676653909,0.43842466962489224,0.43893367296794278,0.43944267679927856,0.43995168112252303,0.44046068594133492,0.44094718206723882,0.44143367880591522,0.44192017616256518,0.44240667414244966,0.44289317275088858,0.44337967199326306,0.44386617187501598,0.44435267240165227,0.44483917357874048,0.44532567541191365]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0.39740244508359729,{"$f":"L185","v":0.39740244508359729},{"$f":"M185","v":0.39740244508359729},0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"$L$15","v":0.33754788847036948},0.33785614159641453,0.33814930190266007,0.3400212632970227,0.34189326168247164,0.34376530055706828,0.34563738387428805,0.35692934044095947,0.36822141034135675,0.3795136076406127,0.37980650862404458,0.3800994190766791,0.38039233939107947,0.38068526998181162,0.38097821128700876,0.38127116377006898,0.38156412792150446,0.38176190559584827,0.3819596862948218,0.38215747008464646,0.38235525703349121,0.38255304721154443,0.38275084069108906,0.38294863754658215,0.38314643785473596,0.38334424169460535,0.38354204914767637,0.38432724645158123,0.38511244725360316,0.38589765162544037,0.38668285964076377,0.38746807137528544,0.38825328690682964,0.38903850631540754,0.38982372968329415,0.39060895709510873,0.39139418863789938]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"$L$15","v":0.33754788847036948},0.33756339040739497,0.33756369939582748,0.33947107615312494,0.34137848406167359,0.34328592591157364,0.34519340483637739,0.35266360163264449,0.3601338799163003,0.36760424934463215,0.36791757131850283,0.36823089502656137,0.36854422049986374,0.36885754777021212,0.36917087687017713,0.36948420783312091,0.36979754069322257,0.37022987834464255,0.37066221639295993,0.37109455484107701,0.3715268936919241,0.37195923294846028,0.37239157261367389,0.37282391269058229,0.37325625318223327,0.37368859409170424,0.37412093542210306,0.37453415819433178,0.37494738148704038,0.37536060530464688,0.37577382965161976,0.3761870545324778,0.37660027995179146,0.37701350591418392,0.37742673242433089,0.37783995948696247,0.37825318710686295]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0.33754788847036948,{"$f":"L188","v":0.33754788847036948},{"$f":"M188","v":0.33754788847036948},0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"$L$16","v":0.46954546363361682},0.4697869613325239,0.4699857273557036,0.47249567174526308,0.47499901196029271,0.47749512347713363,0.47998330046510085,0.49540992608829898,0.51079976152599682,0.52614824098072011,0.5264883188182089,0.5268265076865285,0.52716272927505159,0.52749690088381596,0.52782893511162632,0.52815873951717418,0.52848621625041747,0.52871333575243207,0.52893973230277258,0.52916539007306918,0.52939029276949146,0.52961442361551159,0.52983776533389759,0.53006030012789163,0.53028200966153594,0.53050287503909499,0.53072287678353014,0.53175136589430028,0.53277883379843349,0.53380525956509683,0.53483062168751971,0.53585489806304687,0.53687806597235777,0.53790010205780758,0.53892098230085284,0.53994068199850798,0.54095917573879082]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"$L$16","v":0.46954546363361682},0.46959096970972547,0.46961800556057925,0.47219804981520674,0.47477302656086307,0.47734248191988093,0.47990590614373108,0.49013838810485855,0.50035262985874218,0.5105464697099642,0.5109874953966641,0.51142860319674954,0.5118697945807168,0.51231107105438545,0.51275243415996397,0.51319388547715672,0.51363542662431083,0.51422182740535527,0.51480812716202085,0.51539432515562678,0.51598042064027372,0.51656641286275373,0.51715230106246279,0.51773808447130787,0.51832376231361565,0.51890933380603832,0.51949479815745814,0.52005104793293677,0.52060716064101309,0.52116313511821299,0.52171897018785751,0.52227466465987382,0.52283021733060553,0.52338562698261704,0.52394089238449648,0.52449601229065446,0.52505098544112005]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0.46954546363361682,{"$f":"L191","v":0.46954546363361682},{"$f":"M191","v":0.46954546363361682},0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"$L$17","v":0.44144156480848457},0.44166860804574298,0.44185547724393348,0.4442151928939051,0.44656869965173629,0.44891541037364097,0.45125466147531013,0.46575795089508193,0.48022665214754146,0.49465647271377916,0.49497619573181439,0.49529414284193335,0.49561024042066715,0.49592441071792853,0.49623657156378215,0.49654663604984728,0.49685451218274113,0.49706803780727155,0.49728088375125351,0.49749303513369914,0.49770447663601924,0.49791519248581856,0.4981251664399664,0.49833438176690176,0.4985428212281362,0.49875046705890874,0.49895730094794793,0.49992423147461801,0.50089020191735467,0.50185519259810618,0.50281918329735587,0.5037821532353679,0.50474408105265034,0.50570494478959371,0.50666472186524569,0.50762338905517901,0.50858092246840558]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$L$17","v":0.44144156480848457},0.44148434719060031,0.44150976485349169,0.44393538465231613,0.44635624024987963,0.4487719049346427,0.45118189946826537,0.46080193245471823,0.47040481697259517,0.47998852071132792,0.48040314950520646,0.48081785549770406,0.48123264007130306,0.48164750464169409,0.48206245065877945,0.48247747960771292,0.482892593009978,0.48344389570255641,0.48399510341740987,0.48454621546007004,0.48509723112928238,0.48564814971692116,0.48619897050790689,0.48674969278011943,0.48730031580431232,0.48785083884402369,0.48840126115548693,0.48892421748310538,0.48944704494727326,0.48996974245415453,0.49049230889749845,0.49101474315846227,0.49153704410543231,0.49205921059384061,0.49258124146597987,0.49310313555081325,0.49362489166378354]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0.44144156480848457,{"$f":"L194","v":0.44144156480848457},{"$f":"M194","v":0.44144156480848457},0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"$L$18","v":0.42061484373887859},0.42083117532922831,0.42100922824690185,0.42325761514225818,0.42550008607408585,0.42773608159938842,0.42996496944102469,0.44378400982894928,0.45757009388074904,0.47131913159377287,0.47162377043612785,0.47192671715592299,0.47222790160316236,0.47252724969592147,0.47282468314095077,0.47312011913011021,0.47341347001016204,0.47361692173368758,0.47381972584323556,0.47402186815988634,0.4742233340877649,0.47442410859859996,0.47462417621559339,0.47482352099656083,0.47502212651630654,0.47521997584819109,0.47541705154484848,0.47633836336685165,0.47725876040061155,0.47817822389646492,0.47909673458882918,0.48001427267833352,0.48093081781320296,0.48184634906985768,0.48276084493269,0.48367428327297479,0.48458664132687435]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"$L$18","v":0.42061484373887859},0.42065560769588445,0.42067982618176702,0.42299100794167926,0.42529765027003658,0.42759934658707444,0.42989564026438393,0.43906181081544016,0.44821164194355695,0.45734319722031408,0.45773826428977443,0.45813340491570881,0.45852862041537606,0.45892391213767575,0.45931928146410544,0.45971472980975125,0.46011025862431443,0.46063555147024821,0.46116075381940014,0.46168586501006631,0.46221088437407654,0.46273581123671365,0.46326064491663482,0.46378538472578867,0.4643100299693339,0.46483457994555399,0.46535903394577244,0.46585731777665473,0.46635547882372069,0.46685351604473979,0.46735142838565319,0.46784921478040392,0.46834687415076648,0.46884440540617273,0.46934180744353404,0.46983907914706202,0.47033621938808573]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0.42061484373887859,{"$f":"L197","v":0.42061484373887859},{"$f":"M197","v":0.42061484373887859},0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"$L$19","v":0.49436284990699381},0.49461916291285474,0.49483429141394525,0.49747278062661415,0.50010401519055159,0.50272730907001639,0.50534188691395454,0.52163244124948582,0.53789136432113049,0.55411473057258043,0.55447356441922646,0.55483042848461739,0.55518524110791434,0.5555379160511642,0.5558883621740569,0.55623648308054707,0.55658217673446564,0.55682550876794468,0.55706814369306801,0.55731006624728185,0.55755126071921046,0.55779171093203561,0.55803140022613362,0.5582703114409272,0.55850842689591218,0.55874572837081871,0.55898219708485275,0.56007473598983826,0.56116636352726867,0.56225706101759276,0.56334680926726766,0.56443558855095888,0.56552337859299306,0.56661015854803076,0.5676959069809181,0.56878060184567625,0.5698642204635892]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"$L$19","v":0.49436284990699381},0.49445650186166629,0.49453580668312813,0.4972035827202661,0.49986260344713018,0.50251208468359809,0.50515114571953013,0.51593124977817495,0.52669327551564571,0.53743508042207255,0.53788430927241215,0.53833342052626454,0.5387824120776975,0.53923128177019231,0.539680027395116,0.54012864669013694,0.54057713733758384,0.54119587218673659,0.54181451206251763,0.54243305627049088,0.54305150410943348,0.54366985487125241,0.54428810784090076,0.54490626229629169,0.54552431750821229,0.54614227274023419,0.54676012724862422,0.5473477495907132,0.54793524478194766,0.54852261174302863,0.54910984938240714,0.54969695659611018,0.55028393226756334,0.5508707752674098,0.55145748445332787,0.5520440586698443,0.55263049674814357]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0.49436284990699381,{"$f":"L200","v":0.49436284990699381},{"$f":"M200","v":0.49436284990699381},0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"$L$20","v":0.46973771367266881},0.46998125924932033,0.47018567179825499,0.47269273293875574,0.47519290079811871,0.47768552351332294,0.4801698643549977,0.49564895577433155,0.5110979915420697,0.52651324164119029,0.52685420130420635,0.52719328930444764,0.52753042804875483,0.52786553559484783,0.5281985253422854,0.52852930569668932,0.52885777970450232,0.52908899091523809,0.52931953974188661,0.52954941168214975,0.5297785918072655,0.53000706474621273,0.53023481466921496,0.5304618252704949,0.53068807975024757,0.53091356079578877,0.53113825056183073,0.53217636806484059,0.53321361959721447,0.53424998740986418,0.53528545326531296,0.53631999842078215,0.53735360361056772,0.5383862490276754,0.53941791430467612,0.5404485784937425,0.54147822004582791]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"$L$20","v":0.46973771367266881},0.46982670064868265,0.46990205514897276,0.47243694428255478,0.47496351422420868,0.47748101985528757,0.47998862433546763,0.49023175129092939,0.50045770044013616,0.51066443599563371,0.51109128791849556,0.51151802810257097,0.51194465454682769,0.51237116520216741,0.51279755796997328,0.51322383070060473,0.5136499811918378,0.51423789570334566,0.51482571997228255,0.51541345333880362,0.51600109513661541,0.51658864469289623,0.51717610132821701,0.51776346435645937,0.51835073308473389,0.51893790681329499,0.51952498483545639,0.52008333661194561,0.52064156757120184,0.52119967668768763,0.52175766292422654,0.52231552523183622,0.52287326254956079,0.5234308738042992,0.52398835791063081,0.52454571377063841,0.52510294027372784]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0.46973771367266881,{"$f":"L203","v":0.46973771367266881},{"$f":"M203","v":0.46973771367266881},0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"$L$21","v":0.43587876392829994},0.43610475460739889,0.43629443298869064,0.4386207837993808,0.44094073820038465,0.44325369131532227,0.44555895951867613,0.45992230961428704,0.4742577704860072,0.48856188097846909,0.48887826408363405,0.48919291043649449,0.48950574803684815,0.48981670084885887,0.49012568851429267,0.49043262604094356,0.49073742346371957,0.49095196884470238,0.49116589958660267,0.49137920223245679,0.49159186292957491,0.49180386741488824,0.49201520099963875,0.4922258485533787,0.49243579448724212,0.49264502273645228,0.49285351674201983,0.49381680617110657,0.49477929204919147,0.49574095790655026,0.49670178682027355,0.49766176139857238,0.49862086376442499,0.49957907553853581,0.50053637782157145,0.50149275117563541,0.5024481756049477]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"$L$21","v":0.43587876392829994},0.43596133667471115,0.43603125958165873,0.43838343252856193,0.4407278859354134,0.44306392839212344,0.44539078337827331,0.454895580174765,0.46438443735061424,0.47385546585903293,0.47425155006326425,0.47464753058290149,0.47504340556114799,0.47543917309660561,0.47583483124192694,0.47623037800241863,0.47662581133459425,0.47717134864853045,0.47771680222462931,0.47826217145060795,0.47880745570819944,0.47935265437308,0.47989776681479362,0.48044279239667798,0.48098773047578741,0.48153258040281438,0.48207734152201104,0.4825954469989388,0.48311344036720516,0.48363132067519438,0.48414908696049008,0.48466673824972112,0.48518427355840588,0.4857016918907931,0.48621899223969978,0.48673617358634713,0.48725323490019329]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0.43587876392829994,{"$f":"L206","v":0.43587876392829994},{"$f":"M206","v":0.43587876392829994},0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","TRG 1 - Low",{"$f":"(L177)*8760","v":4154.5084077224737},4158.3023588850019,4161.9105490076745,4184.9504779109593,4207.9908620971382,4231.0317446200261,4254.0731741386389,4393.0535384018021,4532.0352975660562,4671.0186247437587,4674.6236231450584,4678.2287380924363,4681.8339744175209,4685.4393372227532,4689.0448319006346,4692.6504641546317,4696.2562400219185,4698.6904694719806,4701.1247361489086,4703.5590408677472,4705.9933844675179,4708.427767812087,4710.8621917911105,4713.296657320996,4715.7311653459155,4718.1657168388629,4720.600312802766,4730.2644490993243,4739.9286284503896,4749.5928517384118,4759.257119870128,4768.9214337773947,4778.5857944180661,4788.2502027769124,4797.9146598665666,4807.5791667285148,4817.2437244341345]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L178)*8760","v":4154.5084077224737},4154.6992041395697,4154.7030071408171,4178.1788250782247,4201.6550264223706,4225.131645513552,4248.6087209192438,4340.55121695461,4432.4947159292715,4524.4393367042358,4528.2956747802009,4532.1520342003923,4536.0084153470407,4539.864818611567,4543.7212443948474,4547.5776931074979,4551.4341651701934,4556.7553372739185,4562.0765142626187,4567.3976961720155,4572.7188830381774,4578.0400748975244,4583.3612717868345,4588.6824737432471,4594.0036808042732,4599.3248930077889,4604.6461103920465,4609.7320183183738,4614.8179326507206,4619.9038534434621,4624.9897807515963,4630.0757146307396,4635.1616551371462,4640.247602327714,4645.3335562599977,4650.4195169922086,4655.5054845832365]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":"(L179)*8760","v":4154.5084077224737},4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737,4154.5084077224737]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L180)*8760","v":3808.9112140155485},3812.3895613217305,3815.6976003173909,3836.8209282679923,3857.9446736282939,3879.0688758706369,3900.1935796062835,4027.612714680351,4155.0331286191786,4282.4549801345902,4285.7600929156106,4289.0653125476992,4292.370643460561,4295.6760903321865,4298.9816581064952,4302.2873520125004,4305.5931775851741,4307.8249130734448,4310.0566826918239,4312.2884871875576,4314.5203273298694,4316.752203910768,4318.9841177459011,4321.2160696754445,4323.4480605650251,4325.6800913067009,4327.9121628199682,4336.7723776760304,4345.6326320050648,4354.4929266161125,4363.3532623404835,4372.213640032518,4381.0740605703913,4389.9345248569489,4398.7950338205919,4407.655588416168,4416.5161896259324]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L181)*8760","v":3808.9112140155485},3809.0861388301078,3809.0896254746567,3830.6125825671897,3852.135891172366,3873.6595827738452,3895.1836927308273,3979.4778545967015,4063.7729359713003,4148.0690458280505,4151.6045903259937,4155.1401543926195,4158.6757383783661,4162.2113426420901,4165.7469675513203,4169.2826134825191,4172.8182808213633,4177.6968055729094,4182.5753348030694,4187.4538685445941,4192.3324068305501,4197.2109496943267,4202.0894971696434,4206.9680492905509,4211.8466060914388,4216.7251676070337,4221.6037338724045,4226.2665651469842,4230.9294022946942,4235.592245365383,4240.2550944094755,4244.9179494779582,4249.5808106224113,4254.2436778949968,4258.9065513484802,4263.5694310362305,4268.2323170122399]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":"(L182)*8760","v":3808.9112140155485},3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485,3808.9112140155485]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L183)*8760","v":3481.2454189323121},3484.4245375687606,3487.4479988552616,3506.7541691828987,3526.060721012107,3545.367690419574,3564.6751181788295,3681.1328813917626,3797.5918134537028,3914.0520594231152,3917.0728462258226,3920.0937306876162,3923.1147168571333,3926.1358090099311,3929.1570116646258,3932.1783296004005,3935.1997678760708,3937.2395158534518,3939.2792950248604,3941.3191060732602,3943.3589497017038,3945.3988266340625,3947.4387376158202,3949.4786834148736,3951.5186648223835,3953.5586826536696,3955.5987377491251,3963.6967428338667,3971.7947839958724,3979.8928619745884,3987.9909775298074,3996.0891314423752,4004.1873245149209,{"$f":"(AS183)*8760","v":4012.2855575726235},4020.3838314640143,4028.4821470618022,4036.5805052637402]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L184)*8760","v":3481.2454189323121},3481.4052956464384,3481.4084823485377,3501.0799032796831,3520.7516454842071,3540.4237377373543,3560.0962123565109,3637.1388758238336,3714.1823796981271,3791.226823578259,3794.4582189548705,3797.6896322167481,3800.9210636841817,3804.1525136851565,3807.3839825555865,3810.6154706395464,3813.8469782895359,3818.3058225597765,3822.7646709233532,3827.223523410199,3831.6823800505367,3836.1412408748824,3840.6001059140558,3845.0589751991788,3849.5178487616804,3853.976726633302,3858.4356088460941,3862.6973149090122,3866.9590263398172,3871.2207431840711,3875.4824654878589,3879.744193297784,3884.0059266609842,{"$f":"(AS184)*8760","v":3888.2676656251401},3892.5294102384737,3896.7911605497666,3901.0529166083634]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"(L185)*8760","v":3481.2454189323121},3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121,3481.2454189323121]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L186)*8760","v":2956.9195030004366},2959.6198003845911,2962.1878846673021,2978.5862664819188,2994.9849723384514,3011.3840328799183,3027.7834827387633,3126.7010222628051,3225.6195545902851,3324.5392029317672,3327.1050155466305,3329.6709111117088,3332.2368930658563,3334.8029650406697,3337.3691308741968,3339.9353946258043,3342.501760592379,3344.234293019631,3345.9668519426391,3347.6994379415028,3349.432051613383,3351.1646935731292,3352.8973644539401,3354.6300649080595,3356.362795607487,3358.0955572447428,3359.8283505336449,3366.7066789158516,3373.5850379415638,3380.4634282388579,3387.3418504530905,3394.2203052475006,3401.0987933038277,3407.9773153229698,3414.8558720256569,3421.7344641531527,3428.6130924679987]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L187)*8760","v":2956.9195030004366},2957.0552999687798,2957.0580067074488,2973.7666271013745,2990.4755203802606,3007.1847109853852,3023.8942263666659,3089.3331503019658,3154.7727880667908,3220.2132242589778,3222.9579247500847,3225.7026404326775,3228.4473715788063,3231.1921184670582,3233.9368813827518,3236.6816606181392,3239.4264564726295,3243.2137342990686,3247.0010156023291,3250.7883004078344,3254.5755887412552,3258.3628806285119,3262.1501760957831,3265.9374751695009,3269.7247778763635,3273.5120842433294,3277.2993942976227,3280.9192257823465,3284.5390618264737,3288.1589024687069,3291.7787477481893,3295.3985977045054,3299.0184523776934,3302.6383118082513,3306.2581760371386,3309.8780451057914,3313.4979190561194]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":"(L188)*8760","v":2956.9195030004366},2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366,2956.9195030004366]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L189)*8760","v":4113.2182614304829},4115.3337812729096,4117.0749716359633,4139.0620844885043,4160.9913447721638,4182.8572816596907,4204.6537120742832,4339.790952533499,4474.6059109677326,4609.0585909911078,4612.0376728475103,4615.0002073339892,4617.9455084494521,4620.8728517422278,4623.7814715778468,4626.6705581704455,4629.5392543536573,4631.5288211913048,4633.5120549722878,4635.4888170400864,4637.4589646607456,4639.4223508718815,4641.3788243249428,4643.3282291203304,4645.2704046350545,4647.2051853424719,4649.1324006237237,4658.1419652340701,4667.1425840742777,4676.1340737902483,4685.1162459826728,4694.088907032291,4703.0518579178542,4712.0048940263941,4720.9478049554709,4729.8803743069302,4738.8023794718074]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L190)*8760","v":4113.2182614304829},4113.6168946571952,4113.8537287106747,4136.4549163812108,4159.0117126731602,4181.5201416181571,4203.9757378190843,4293.6122797985608,4383.0890375625813,4472.3870746592866,4476.2504596747776,4480.1145640035256,4483.9794005270787,4487.8449824364161,4491.7113232412839,4495.5784367798933,4499.4463372289629,4504.5832080709124,4509.7191939393024,4514.8542883632908,4519.9884848087977,4525.1217766777227,4530.254157307174,4535.385619968657,4540.5161578672733,4545.6457641408961,4550.7744318593332,4555.6471798925259,4560.5187272152743,4565.3890636355454,4570.2581788456318,4575.1260624204942,4579.992703816104,{"$f":"(AS190)*8760","v":4584.8580923677255},4589.7222172881893,4594.585067666133,4599.4466324642117]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"(L191)*8760","v":4113.2182614304829},4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,4113.2182614304829,{"$f":"(AS191)*8760","v":4113.2182614304829},4113.2182614304829,4113.2182614304829,4113.2182614304829]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L192)*8760","v":3867.0281077223249},3869.0170064807085,3870.6539806568571,3891.3250897506086,3911.9418089492101,3932.4989948730949,3952.9908345237168,4080.0396498409177,4206.785472812463,4333.1907009727056,4335.9914746106942,4338.7766912953357,4341.545706085044,4344.2978378890539,4347.0323668987312,4349.7485317966621,4352.4455267208123,4354.3160111916986,4356.1805416609805,4358.0389877712041,4359.8912153315287,4361.7370861757709,4363.5764580141058,4365.409184278059,4367.2351139584734,4369.0540914360408,4370.8659563040237,4379.3362677176538,4387.7981687960273,4396.2514871594103,4404.6960456848374,4413.1316623418224,4421.5581500212165,4429.9753163568412,4438.3829635395523,4446.7808881233677,4455.1688808232329]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L193)*8760","v":3867.0281077223249},3867.4028813896589,3867.6255401165872,3888.8739695542895,3910.0806645889456,3931.2418872274702,3952.3534393420045,4036.6249283033317,4120.7461966799337,4204.6994414312321,4208.3315896656086,4211.9644141598874,4215.5979270246153,4219.23214066124,4222.8670677709079,4226.5027213635649,4230.1391147674076,4234.9685263543943,4239.79710593651,4244.6248474302138,4249.4517446925138,4254.2777915202296,4259.1029816492646,4263.9273087538459,4268.7507664457762,4273.5733482736478,4278.3950477220651,4282.9761451520035,4287.5561137381137,4292.1349438983934,4296.7126259420866,4301.2891500681299,4305.8645063635868,4310.438684802044,4315.0116752419835,4319.5834674251237,4324.1540509747438]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"(L194)*8760","v":3867.0281077223249},3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249,3867.0281077223249]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L195)*8760","v":3684.5860311525762},3686.4810958840399,3688.04083944286,3707.7367086461818,3727.380754008992,3746.9680748106425,3766.4931323033761,3887.5479261015957,4008.3140223953615,4128.7555927614503,4131.4242290204802,4134.0780422858852,4136.7164180437021,4139.3387073362719,4141.9442243147287,4144.5322435797652,4147.1019972890199,4148.8842343871029,4150.6607983867434,4152.4315650806047,4154.1964066088203,4155.9551913237356,4157.7077836485978,4159.4540439298726,4161.1938282828451,4162.9269884301539,4164.6533715328724,4172.7240630936203,4180.7867411093575,4188.8412413330325,4196.8873949981435,4204.9250286622018,4212.9539640436578,4220.9740178519532,4228.9850016103646,4236.9867214712594,4244.9789780234196]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L196)*8760","v":3684.5860311525762},3684.9431234159479,3685.155277352279,3705.4012295691105,3725.6074163655203,3745.7702761027722,3765.8858087160033,3846.1814627432559,3926.3339834255589,4006.3264076499513,4009.7871951784241,4013.2486270616091,4016.7107148386945,4020.1734703260395,4023.6369056255635,4027.101033133421,4030.5658655489942,4035.1674308793745,4039.7682034579452,4044.3681774881807,4048.9673471169103,4053.5657064336115,4058.163249469721,4062.7599701979088,4067.3558625313649,4071.9509203230532,4076.5451373649666,4080.9101037234955,4085.2739944957934,4089.6368005519207,4093.9985126583219,4098.3591214763383,4102.7186175607139,4107.0769913580734,4111.4342332053584,4115.7903333282629,4120.145281839631]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":"(L197)*8760","v":3684.5860311525762},3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,3684.5860311525762,{"$f":"(AS197)*8760","v":3684.5860311525762},3684.5860311525762,3684.5860311525762,3684.5860311525762]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L198)*8760","v":4330.6185651852657},4332.8638671166073,4334.7483927861604,4357.8615582891398,4380.9111730692321,4403.8912274533432,4426.7949293662414,4569.500185345496,4711.9283514531035,4854.0450398158046,4857.1884243124241,4860.3145535252479,4863.42271210533,4866.5121446081985,4869.5820526447387,4872.6315917855927,4875.6598681939186,4877.7914568071956,4879.9169387512757,4882.0361803261894,4884.1490439002837,4886.2553877646324,4888.3550659809307,4890.447928222522,4892.5338196081902,4894.6125805283718,4896.6840464633096,4906.2546872709827,4915.8173444988734,4925.3718545141128,4934.9180491812649,4944.4557557063999,4953.9847964746195,{"$f":"(AS198)*8760","v":4963.5049888807498},4973.0161451528429,4982.5180721681236,4992.0105712610412]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L199)*8760","v":4330.6185651852657},4331.4389563081968,4332.1336665442022,4355.503384629531,4378.7964061968605,4402.0058618283192,4425.1240365030835,4519.5577480568127,4613.8330935170561,4707.931304497356,4711.8665492263308,4715.8007638100771,4719.73392980063,4723.666028306885,4727.5970399812159,4731.5269450055994,4735.4557230772343,4740.8758403558122,4746.2951256676542,4751.7135729295005,4757.1311759986374,4762.5479286721711,4767.9638246862905,4773.3788577155156,4778.7930213719392,4784.2063092044518,4789.6187146979482,4794.7662864146478,4799.9127442898616,4805.0580788689313,4810.2022805898869,4815.3453397819248,4820.4872466638544,4825.6279913425096,4830.7675638111523,4835.9059539478358,4841.0431515137379]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"(L200)*8760","v":4330.6185651852657},4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657,4330.6185651852657]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L201)*8760","v":4114.9023717725786},4117.0358310240463,4118.8264849527141,4140.7883405435005,4162.6898109915201,4184.5251859767086,4206.2880117497798,4341.8848525831445,4477.2184059085303,4612.2559967768266,4615.2428034248478,4618.2132143069612,4621.1665497070926,4624.102091810867,4627.01908199842,4629.9167179029982,4632.79415021144,4634.8195604174853,4636.8391681389267,4638.8528463356315,4640.8604642316459,4642.8618871768231,4644.8569765023231,4646.8455893695354,4648.8275786121685,4650.8027925711094,4652.7710749216376,4661.8649842480036,4670.9513076715984,4680.0298897104103,4689.1005706041415,4698.1631861660517,4707.2175676285733,4716.2635414824363,4725.3009293089626,4734.3295476051844,4743.3492076014527]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L202)*8760","v":4114.9023717725786},4115.6818976824597,4116.3420031050018,4138.5476319151803,4160.6803846040684,4182.7337339323194,4204.7003491786963,4294.4301413085414,4384.0094558555929,4473.420459321751,4477.1596821660214,4480.8979261785216,4484.635173830211,4488.3714071709865,4492.1066078169661,4495.8407569372976,4499.5738352404987,4504.7239663613082,4509.8733069571954,4515.0218512479196,4520.1695933967512,4525.3165275097708,4530.4626476351814,4535.6079477625844,4540.7524218222688,4545.896063684464,4551.0388671585979,4555.9300287206433,4560.8201319237278,4565.7091677841436,4570.5971272162242,4575.4840010308853,4580.3697799341526,4585.2544545256615,4590.138015297126,4595.0204526307925,4599.9017567978563]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":"(L203)*8760","v":4114.9023717725786},4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786,4114.9023717725786]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L204)*8760","v":3818.2979720119074},3820.2776503608143,3821.9392329809298,3842.3180660825756,3862.6408666353695,3882.9023359222233,3903.0964853836031,4028.9194322211542,4154.4980694574233,4279.8020773713888,4282.5735933726346,4285.3298954236916,4288.0703528027898,4290.7942994360037,4293.5010313852035,4296.189804118666,4298.8598295421834,4300.739247079593,4302.6132803786395,4304.4818115563212,4306.3447192630765,4308.2018785544205,4310.0531607568355,4311.8984333275976,4313.737559708241,4315.5703991713217,4317.3968066600937,4325.8352220588931,4334.2665983509169,4342.6907912613806,4351.1076525455965,4359.517029851494,4367.9187665763629,{"$f":"(AS204)*8760","v":4376.3127017175739},4384.6986697169659,4393.0765002985663,4401.4460182993416]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L205)*8760","v":3818.2979720119074},3819.0213092704698,3819.6338339353306,3840.2388689502027,3860.7762807942213,3881.2400127150013,3901.6232623936744,3984.8852823309412,4068.0076711913807,4150.9738809251285,4154.4435785541946,4157.9123679062168,4161.3802327156563,4164.8471563262647,4168.3131216792799,4171.778111301187,4175.2421072910456,4180.0210141611269,4184.7991874877525,4189.5766219073257,4194.3533120038273,4199.1292523081811,4203.9044372975923,4208.6788613948993,4213.452518967898,4218.2254043286539,4222.9975117328167,4227.5361157107036,4232.0737376167172,4236.6103691147027,4241.1460017738927,4245.680627067557,4250.2142363716357,{"$f":"(AS205)*8760","v":4254.7468209633471},4259.2783720197704,4263.8088806164005,4268.3383377256932]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":"(L206)*8760","v":3818.2979720119074},3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074,3818.2979720119074]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","TRG 1 - Low",{"$f":" $S$42*(L305 + L435)","v":5857.7472418739189},5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" $S$42*(L306 + L436)","v":5857.7472418739189},5738.5485064349987,5619.0377914774754,5472.9631021483092,5326.8884128191421,5180.8137234899759,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":" $S$42*(L307 + L437)","v":5857.7472418739189},5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" $S$42*(L308 + L438)","v":5857.7472418738562},5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" $S$42*(L309 + L439)","v":5857.7472418738562},5738.5485064349978,5619.0377914774745,5472.9631021483083,5326.8884128191412,5180.813723489975,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":" $S$42*(L310 + L440)","v":5857.7472418738562},5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" $S$42*(L311 + L441)","v":5857.747241873888},5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" $S$42*(L312 + L442)","v":5857.747241873888},5738.5485064349978,5619.0377914774745,5472.9631021483083,5326.8884128191412,5180.813723489975,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" $S$42*(L313 + L443)","v":5857.747241873888},5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" $S$42*(L314 + L444)","v":5857.7472418739726},5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" $S$42*(L315 + L445)","v":5857.7472418739726},5738.5485064349987,5619.0377914774754,5472.9631021483092,5326.8884128191421,5180.8137234899759,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":" $S$42*(L316 + L446)","v":5857.7472418739726},5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" $S$42*(L317 + L447)","v":6441.4343990007874},6077.3970741991006,5713.0477698788009,5546.0543387319976,5379.0609075851935,5212.0674764383893,5045.0740452915861,4842.6577651136422,4640.2414849356992,4437.8252047577544,4377.1003207043714,4316.3754366509884,4255.6505525976045,4194.9256685442224,4134.2007844908394,4073.4759004374559,4012.7510163840716,3982.3885743573801,3952.0261323306891,3921.6636903039976,3891.3012482773056,3860.9388062506146,3830.5763642239231,3800.2139221972311,3769.8514801705396,3739.4890381438481,3709.1265961171562,3681.8003982931341,3654.474200469112,3627.1480026450899,3599.821804821067,3572.4956069970449,3545.1694091730224,3517.8432113490007,3490.5170135249782,3463.1908157009557,3435.8646178769313]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" $S$42*(L318 + L448)","v":6441.4343990007874},6311.4493486012989,6181.1523186831992,6018.5825184420628,5856.0127182009264,5693.4429179597901,5530.873117718651,5328.456837540708,5126.040557362764,4923.6242771848201,4897.5993268762268,4871.5743765676334,4845.549426259041,4819.5244759504476,4793.4995256418542,4767.4745753332618,4741.4496250246702,4729.3046482139935,4717.1596714033158,4705.0146945926399,4692.8697177819622,4680.7247409712854,4668.5797641606096,4656.4347873499319,4644.2898105392551,4632.1448337285783,4619.9998569179033,4606.1954799608548,4592.3911030038053,4578.5867260467567,4564.7823490897081,4550.9779721326604,4537.1735951756109,4523.3692182185623,4509.5648412615146,4495.760464304466,4481.9560873474184]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":" $S$42*(L319 + L449)","v":6441.4343990007874},6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" $S$42*(L320 + L450)","v":6441.4343990007874},6077.3970741991006,5713.0477698788009,5546.0543387319976,5379.0609075851935,5212.0674764383893,5045.0740452915861,4842.6577651136422,4640.2414849356992,4437.8252047577544,4377.1003207043714,4316.3754366509884,4255.6505525976045,4194.9256685442224,4134.2007844908394,4073.4759004374559,4012.7510163840716,3982.3885743573801,3952.0261323306891,3921.6636903039976,3891.3012482773056,3860.9388062506146,3830.5763642239231,3800.2139221972311,3769.8514801705396,3739.4890381438481,3709.1265961171562,3681.8003982931341,3654.474200469112,3627.1480026450899,3599.821804821067,3572.4956069970449,3545.1694091730224,3517.8432113490007,3490.5170135249782,3463.1908157009557,3435.8646178769313]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" $S$42*(L321 + L451)","v":6441.4343990007874},6311.4493486012989,6181.1523186831992,6018.5825184420628,5856.0127182009264,5693.4429179597901,5530.873117718651,5328.456837540708,5126.040557362764,4923.6242771848201,4897.5993268762268,4871.5743765676334,4845.549426259041,4819.5244759504476,4793.4995256418542,4767.4745753332618,4741.4496250246702,4729.3046482139935,4717.1596714033158,4705.0146945926399,4692.8697177819622,4680.7247409712854,4668.5797641606096,4656.4347873499319,4644.2898105392551,4632.1448337285783,4619.9998569179033,4606.1954799608548,4592.3911030038053,4578.5867260467567,4564.7823490897081,4550.9779721326604,4537.1735951756109,4523.3692182185623,4509.5648412615146,4495.760464304466,4481.9560873474184]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":" $S$42*(L322 + L452)","v":6441.4343990007874},6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" $S$42*(L323 + L453)","v":6441.4343990007874},6077.3970741991006,5713.0477698788009,5546.0543387319976,5379.0609075851935,5212.0674764383893,5045.0740452915861,4842.6577651136422,4640.2414849356992,4437.8252047577544,4377.1003207043714,4316.3754366509884,4255.6505525976045,4194.9256685442224,4134.2007844908394,4073.4759004374559,4012.7510163840716,3982.3885743573801,3952.0261323306891,3921.6636903039976,3891.3012482773056,3860.9388062506146,3830.5763642239231,3800.2139221972311,3769.8514801705396,3739.4890381438481,3709.1265961171562,3681.8003982931341,3654.474200469112,3627.1480026450899,3599.821804821067,3572.4956069970449,3545.1694091730224,3517.8432113490007,3490.5170135249782,3463.1908157009557,3435.8646178769313]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" $S$42*(L324 + L454)","v":6441.4343990007874},6311.4493486012989,6181.1523186831992,6018.5825184420628,5856.0127182009264,5693.4429179597901,5530.873117718651,5328.456837540708,5126.040557362764,4923.6242771848201,4897.5993268762268,4871.5743765676334,4845.549426259041,4819.5244759504476,4793.4995256418542,4767.4745753332618,4741.4496250246702,4729.3046482139935,4717.1596714033158,4705.0146945926399,4692.8697177819622,4680.7247409712854,4668.5797641606096,4656.4347873499319,4644.2898105392551,4632.1448337285783,4619.9998569179033,4606.1954799608548,4592.3911030038053,4578.5867260467567,4564.7823490897081,4550.9779721326604,4537.1735951756109,4523.3692182185623,4509.5648412615146,4495.760464304466,4481.9560873474184]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":" $S$42*(L325 + L455)","v":6441.4343990007874},6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" $S$42*(L326 + L456)","v":7496.3552242668129},7069.0226499491437,6641.3780961128841,6445.374342271266,6249.3705884296469,6053.3668345880287,5857.3630807464087,5619.7827730595982,5382.2024653727894,5144.622157685978,5073.3480653799343,5002.0739730738906,4930.7998807678478,4859.5257884618031,4788.2516961557603,4716.9776038497166,4645.7035115436747,4610.0664653906524,4574.429419237631,4538.7923730846096,4503.1553269315882,4467.518280778565,4431.8812346255436,4396.2441884725222,4360.6071423195008,4324.9700961664785,4289.3330500134589,4257.259708475739,4225.1863669380191,4193.1130254002992,4161.0396838625802,4128.9663423248603,4096.8930007871404,4064.8196592494205,4032.7463177117011,4000.6729761739816,3968.5996346362635]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" $S$42*(L327 + L457)","v":7496.3552242668129},7344.28091346579,7191.8946231461759,7000.8099221583207,6809.7252211704645,6618.6405201826092,6427.5558191947548,6189.9755115079442,5952.3952038211337,5714.8148961343231,5684.2688565745893,5653.7228170148574,5623.1767774551245,5592.6307378953925,5562.0846983356605,5531.5386587759276,5500.992619216192,5486.7378007549833,5472.4829822937763,5458.2281638325676,5443.9733453713598,5429.718526910151,5415.4637084489432,5401.2088899877353,5386.9540715265266,5372.6992530653179,5358.4444346041073,5342.2419427788582,5326.0394509536109,5309.8369591283627,5293.6344673031135,5277.4319754778662,5261.229483652618,5245.0269918273707,5228.8245000021225,5212.6220081768752,5196.4195163516224]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":" $S$42*(L328 + L458)","v":7496.3552242668129},7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" $S$42*(L329 + L459)","v":7496.3552242668866},7069.0226499491437,6641.3780961128841,6445.374342271266,6249.3705884296469,6053.3668345880287,5857.3630807464087,5619.7827730595982,5382.2024653727894,5144.622157685978,5073.3480653799343,5002.0739730738906,4930.7998807678478,4859.5257884618031,4788.2516961557603,4716.9776038497166,4645.7035115436747,4610.0664653906524,4574.429419237631,4538.7923730846096,4503.1553269315882,4467.518280778565,4431.8812346255436,4396.2441884725222,4360.6071423195008,4324.9700961664785,4289.3330500134589,4257.259708475739,4225.1863669380191,4193.1130254002992,4161.0396838625802,4128.9663423248603,4096.8930007871404,4064.8196592494205,4032.7463177117011,4000.6729761739816,3968.5996346362635]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" $S$42*(L330 + L460)","v":7496.3552242668866},7344.28091346579,7191.8946231461759,7000.8099221583207,6809.7252211704645,6618.6405201826092,6427.5558191947548,6189.9755115079442,5952.3952038211337,5714.8148961343231,5684.2688565745893,5653.7228170148574,5623.1767774551245,5592.6307378953925,5562.0846983356605,5531.5386587759276,5500.992619216192,5486.7378007549833,5472.4829822937763,5458.2281638325676,5443.9733453713598,5429.718526910151,5415.4637084489432,5401.2088899877353,5386.9540715265266,5372.6992530653179,5358.4444346041073,5342.2419427788582,5326.0394509536109,5309.8369591283627,5293.6344673031135,5277.4319754778662,5261.229483652618,5245.0269918273707,5228.8245000021225,5212.6220081768752,5196.4195163516224]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":" $S$42*(L331 + L461)","v":7496.3552242668866},7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" $S$42*(L332 + L462)","v":7496.3552242668766},7069.0226499491437,6641.3780961128841,6445.374342271266,6249.3705884296469,6053.3668345880287,5857.3630807464087,5619.7827730595982,5382.2024653727894,5144.622157685978,5073.3480653799343,5002.0739730738906,4930.7998807678478,4859.5257884618031,4788.2516961557603,4716.9776038497166,4645.7035115436747,4610.0664653906524,4574.429419237631,4538.7923730846096,4503.1553269315882,4467.518280778565,4431.8812346255436,4396.2441884725222,4360.6071423195008,4324.9700961664785,4289.3330500134589,4257.259708475739,4225.1863669380191,4193.1130254002992,4161.0396838625802,4128.9663423248603,4096.8930007871404,4064.8196592494205,4032.7463177117011,4000.6729761739816,3968.5996346362635]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" $S$42*(L333 + L463)","v":7496.3552242668766},7344.28091346579,7191.8946231461759,7000.8099221583207,6809.7252211704645,6618.6405201826092,6427.5558191947548,6189.9755115079442,5952.3952038211337,5714.8148961343231,5684.2688565745893,5653.7228170148574,5623.1767774551245,5592.6307378953925,5562.0846983356605,5531.5386587759276,5500.992619216192,5486.7378007549833,5472.4829822937763,5458.2281638325676,5443.9733453713598,5429.718526910151,5415.4637084489432,5401.2088899877353,5386.9540715265266,5372.6992530653179,5358.4444346041073,5342.2419427788582,5326.0394509536109,5309.8369591283627,5293.6344673031135,5277.4319754778662,5261.229483652618,5245.0269918273707,5228.8245000021225,5212.6220081768752,5196.4195163516224]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":" $S$42*(L334 + L464)","v":7496.3552242668766},7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","TRG 1 - Low",{"$f":"(L305+L435)*($S$42-1)","v":219.34660757162541},207.02641665576058,194.6945434930845,189.04243496019129,183.39032642729805,177.73821789440487,172.08610936151163,165.23506871558044,158.38402806964925,151.53298742371808,149.47767522993877,147.4223630361594,145.36705084238005,143.31173864860071,141.25642645482134,139.20111426104199,137.14580206726265,136.11814597037298,135.09048987348328,134.06283377659361,133.03517767970393,132.00752158281426,130.97986548592459,129.95220938903492,128.92455329214525,127.89689719525556,126.86924109836592,125.94435061116519,125.01946012396449,124.09456963676378,123.16967914956307,122.24478866236235,121.31989817516164,120.39500768796096,119.47011720076023,118.54522671355954,117.62033622635879]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"(L306+L436)*($S$42-1)","v":219.34660757162541},214.88314454296275,210.40799926748886,204.93815117855328,199.46830308961768,193.9984550006821,188.52860691174641,181.67756626581527,174.82652561988408,167.97548497395292,167.09463689090461,166.21378880785633,165.33294072480803,164.45209264175972,163.57124455871144,162.69039647566314,161.80954839261486,161.39848595385899,160.98742351510313,160.57636107634724,160.16529863759138,159.75423619883551,159.34317376007965,158.93211132132376,158.5210488825679,158.10998644381201,157.69892400505614,157.2316970234055,156.76447004175481,156.29724306010417,155.83001607845353,155.36278909680286,154.89556211515222,154.42833513350158,153.96110815185091,153.49388117020027,153.02665418854954]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":"(L307+L437)*($S$42-1)","v":219.34660757162541},219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541,219.34660757162541]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"(L308+L438)*($S$42-1)","v":219.34660757162305},207.02641665576058,194.6945434930845,189.04243496019129,183.39032642729805,177.73821789440487,172.08610936151163,165.23506871558044,158.38402806964925,151.53298742371808,149.47767522993877,147.4223630361594,145.36705084238005,143.31173864860071,141.25642645482134,139.20111426104199,137.14580206726265,136.11814597037298,135.09048987348328,134.06283377659361,133.03517767970393,132.00752158281426,130.97986548592459,129.95220938903492,128.92455329214525,127.89689719525556,126.86924109836592,125.94435061116519,125.01946012396449,124.09456963676378,123.16967914956307,122.24478866236235,121.31989817516164,120.39500768796096,119.47011720076023,118.54522671355954,117.62033622635879]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"(L309+L439)*($S$42-1)","v":219.34660757162305},214.88314454296273,210.40799926748883,204.93815117855326,199.46830308961765,193.99845500068207,188.52860691174641,181.67756626581527,174.82652561988408,167.97548497395292,167.09463689090461,166.21378880785633,165.33294072480803,164.45209264175972,163.57124455871144,162.69039647566314,161.80954839261486,161.39848595385899,160.98742351510313,160.57636107634724,160.16529863759138,159.75423619883551,159.34317376007965,158.93211132132376,158.5210488825679,158.10998644381201,157.69892400505614,157.2316970234055,156.76447004175481,156.29724306010417,155.83001607845353,155.36278909680286,154.89556211515222,154.42833513350158,153.96110815185091,153.49388117020027,153.02665418854954]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":"(L310+L440)*($S$42-1)","v":219.34660757162305},219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305,219.34660757162305]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"(L311+L441)*($S$42-1)","v":219.34660757162425},207.02641665576058,194.6945434930845,189.04243496019129,183.39032642729805,177.73821789440487,172.08610936151163,165.23506871558044,158.38402806964925,151.53298742371808,149.47767522993877,147.4223630361594,145.36705084238005,143.31173864860071,141.25642645482134,139.20111426104199,137.14580206726265,136.11814597037298,135.09048987348328,134.06283377659361,133.03517767970393,132.00752158281426,130.97986548592459,129.95220938903492,128.92455329214525,127.89689719525556,126.86924109836592,125.94435061116519,125.01946012396449,124.09456963676378,123.16967914956307,122.24478866236235,121.31989817516164,120.39500768796096,119.47011720076023,118.54522671355954,117.62033622635879]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"(L312+L442)*($S$42-1)","v":219.34660757162425},214.88314454296273,210.40799926748883,204.93815117855326,199.46830308961765,193.99845500068207,188.52860691174641,181.67756626581527,174.82652561988408,167.97548497395292,167.09463689090461,166.21378880785633,165.33294072480803,164.45209264175972,163.57124455871144,162.69039647566314,161.80954839261486,161.39848595385899,160.98742351510313,160.57636107634724,160.16529863759138,159.75423619883551,159.34317376007965,158.93211132132376,158.5210488825679,158.10998644381201,157.69892400505614,157.2316970234055,156.76447004175481,156.29724306010417,155.83001607845353,155.36278909680286,154.89556211515222,154.42833513350158,153.96110815185091,153.49388117020027,153.02665418854954]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":"(L313+L443)*($S$42-1)","v":219.34660757162425},219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425,219.34660757162425]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"(L314+L444)*($S$42-1)","v":219.3466075716274},207.02641665576058,194.6945434930845,189.04243496019129,183.39032642729805,177.73821789440487,172.08610936151163,165.23506871558044,158.38402806964925,151.53298742371808,149.47767522993877,147.4223630361594,145.36705084238005,143.31173864860071,141.25642645482134,139.20111426104199,137.14580206726265,136.11814597037298,135.09048987348328,134.06283377659361,133.03517767970393,132.00752158281426,130.97986548592459,129.95220938903492,128.92455329214525,127.89689719525556,126.86924109836592,125.94435061116519,125.01946012396449,124.09456963676378,123.16967914956307,122.24478866236235,121.31989817516164,120.39500768796096,119.47011720076023,118.54522671355954,117.62033622635879]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"(L315+L445)*($S$42-1)","v":219.3466075716274},214.88314454296275,210.40799926748886,204.93815117855328,199.46830308961768,193.9984550006821,188.52860691174641,181.67756626581527,174.82652561988408,167.97548497395292,167.09463689090461,166.21378880785633,165.33294072480803,164.45209264175972,163.57124455871144,162.69039647566314,161.80954839261486,161.39848595385899,160.98742351510313,160.57636107634724,160.16529863759138,159.75423619883551,159.34317376007965,158.93211132132376,158.5210488825679,158.10998644381201,157.69892400505614,157.2316970234055,156.76447004175481,156.29724306010417,155.83001607845353,155.36278909680286,154.89556211515222,154.42833513350158,153.96110815185091,153.49388117020027,153.02665418854954]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":"(L316+L446)*($S$42-1)","v":219.3466075716274},219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274,219.3466075716274]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"(L317+L447)*($S$42-1)","v":241.20309821766895},227.57151786304183,213.92825526160306,207.67509323594365,201.42193121028421,195.16876918462478,188.9156071589654,181.33601682483274,173.75642649070014,166.17683615656748,163.90295905632769,161.6290819560879,159.35520485584811,157.08132775560833,154.80745065536854,152.53357355512875,150.25969645488894,149.12275790476903,147.98581935464915,146.84888080452927,145.71194225440937,144.57500370428949,143.43806515416961,142.3011266040497,141.16418805392982,140.02724950380991,138.89031095369,137.8670662585821,136.84382156347422,135.82057686836632,134.79733217325841,133.77408747815051,132.7508427830426,131.72759808793472,130.70435339282682,129.68110869771888,128.65786400261092]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"(L318+L448)*($S$42-1)","v":241.20309821766895},236.33573561855596,231.45669077263142,225.36917406969451,219.28165736675757,213.19414066382069,207.10662396088367,199.52703362675106,191.94744329261846,184.3678529584858,183.39333420124015,182.41881544399453,181.44429668674891,180.46977792950327,179.49525917225762,178.520740415012,177.54622165776644,177.09144623771846,176.63667081767048,176.18189539762253,175.72711997757455,175.27234455752657,174.81756913747864,174.36279371743066,173.90801829738268,173.45324287733473,172.99846745728684,172.48155487466062,171.96464229203443,171.44772970940821,170.93081712678202,170.41390454415583,169.89699196152964,169.38007937890342,168.86316679627726,168.34625421365106,167.82934163102487]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"(L319+L449)*($S$42-1)","v":241.20309821766895},241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"(L320+L450)*($S$42-1)","v":241.20309821766895},227.57151786304183,213.92825526160306,207.67509323594365,201.42193121028421,195.16876918462478,188.9156071589654,181.33601682483274,173.75642649070014,166.17683615656748,163.90295905632769,161.6290819560879,159.35520485584811,157.08132775560833,154.80745065536854,152.53357355512875,150.25969645488894,149.12275790476903,147.98581935464915,146.84888080452927,145.71194225440937,144.57500370428949,143.43806515416961,142.3011266040497,141.16418805392982,140.02724950380991,138.89031095369,137.8670662585821,136.84382156347422,135.82057686836632,134.79733217325841,133.77408747815051,132.7508427830426,131.72759808793472,130.70435339282682,129.68110869771888,128.65786400261092]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"(L321+L451)*($S$42-1)","v":241.20309821766895},236.33573561855596,231.45669077263142,225.36917406969451,219.28165736675757,213.19414066382069,207.10662396088367,199.52703362675106,191.94744329261846,184.3678529584858,183.39333420124015,182.41881544399453,181.44429668674891,180.46977792950327,179.49525917225762,178.520740415012,177.54622165776644,177.09144623771846,176.63667081767048,176.18189539762253,175.72711997757455,175.27234455752657,174.81756913747864,174.36279371743066,173.90801829738268,173.45324287733473,172.99846745728684,172.48155487466062,171.96464229203443,171.44772970940821,170.93081712678202,170.41390454415583,169.89699196152964,169.38007937890342,168.86316679627726,168.34625421365106,167.82934163102487]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"(L322+L452)*($S$42-1)","v":241.20309821766895},241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"(L323+L453)*($S$42-1)","v":241.20309821766895},227.57151786304183,213.92825526160306,207.67509323594365,201.42193121028421,195.16876918462478,188.9156071589654,181.33601682483274,173.75642649070014,166.17683615656748,163.90295905632769,161.6290819560879,159.35520485584811,157.08132775560833,154.80745065536854,152.53357355512875,150.25969645488894,149.12275790476903,147.98581935464915,146.84888080452927,145.71194225440937,144.57500370428949,143.43806515416961,142.3011266040497,141.16418805392982,140.02724950380991,138.89031095369,137.8670662585821,136.84382156347422,135.82057686836632,134.79733217325841,133.77408747815051,132.7508427830426,131.72759808793472,130.70435339282682,129.68110869771888,128.65786400261092]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"(L324+L454)*($S$42-1)","v":241.20309821766895},236.33573561855596,231.45669077263142,225.36917406969451,219.28165736675757,213.19414066382069,207.10662396088367,199.52703362675106,191.94744329261846,184.3678529584858,183.39333420124015,182.41881544399453,181.44429668674891,180.46977792950327,179.49525917225762,178.520740415012,177.54622165776644,177.09144623771846,176.63667081767048,176.18189539762253,175.72711997757455,175.27234455752657,174.81756913747864,174.36279371743066,173.90801829738268,173.45324287733473,172.99846745728684,172.48155487466062,171.96464229203443,171.44772970940821,170.93081712678202,170.41390454415583,169.89699196152964,169.38007937890342,168.86316679627726,168.34625421365106,167.82934163102487]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":"(L325+L455)*($S$42-1)","v":241.20309821766895},241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895,241.20309821766895]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"(L326+L456)*($S$42-1)","v":280.70519599079489},264.70348976977937,248.69010130195312,241.35063158753277,234.01116187311243,226.67169215869208,219.33222244427168,210.43589551770157,201.53956859113148,192.64324166456134,189.97434358659027,187.30544550861921,184.63654743064816,181.96764935267711,179.29875127470606,176.62985319673501,173.96095511876402,172.62650607977847,171.29205704079294,169.95760800180744,168.62315896282192,167.28870992383636,165.95426088485084,164.61981184586534,163.28536280687982,161.95091376789426,160.61646472890882,159.41546059382182,158.21445645873484,157.01345232364787,155.81244818856089,154.61144405347395,153.41043991838694,152.20943578329997,151.00843164821299,149.80742751312602,148.60642337803912]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"(L327+L457)*($S$42-1)","v":280.70519599079489},275.01068873473815,269.30449923187058,262.14922619091294,254.9939531499553,247.83868010899764,240.68340706804003,231.78708014146989,222.89075321489977,213.99442628832961,212.85061282634203,211.70679936435445,210.56298590236688,209.4191724403793,208.27535897839175,207.13154551640415,205.98773205441645,205.45395243882226,204.92017282322809,204.38639320763389,203.85261359203969,203.31883397644549,202.78505436085132,202.25127474525712,201.71749512966292,201.18371551406872,200.64993589847444,200.04322456913096,199.43651323978756,198.82980191044413,198.22309058110065,197.61637925175725,197.00966792241383,196.4029565930704,195.79624526372697,195.18953393438355,194.58282260503995]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":"(L328+L458)*($S$42-1)","v":280.70519599079489},280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489,280.70519599079489]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"(L329+L459)*($S$42-1)","v":280.70519599079762},264.70348976977937,248.69010130195312,241.35063158753277,234.01116187311243,226.67169215869208,219.33222244427168,210.43589551770157,201.53956859113148,192.64324166456134,189.97434358659027,187.30544550861921,184.63654743064816,181.96764935267711,179.29875127470606,176.62985319673501,173.96095511876402,172.62650607977847,171.29205704079294,169.95760800180744,168.62315896282192,167.28870992383636,165.95426088485084,164.61981184586534,163.28536280687982,161.95091376789426,160.61646472890882,159.41546059382182,158.21445645873484,157.01345232364787,155.81244818856089,154.61144405347395,153.41043991838694,152.20943578329997,151.00843164821299,149.80742751312602,148.60642337803912]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"(L330+L460)*($S$42-1)","v":280.70519599079762},275.01068873473815,269.30449923187058,262.14922619091294,254.9939531499553,247.83868010899764,240.68340706804003,231.78708014146989,222.89075321489977,213.99442628832961,212.85061282634203,211.70679936435445,210.56298590236688,209.4191724403793,208.27535897839175,207.13154551640415,205.98773205441645,205.45395243882226,204.92017282322809,204.38639320763389,203.85261359203969,203.31883397644549,202.78505436085132,202.25127474525712,201.71749512966292,201.18371551406872,200.64993589847444,200.04322456913096,199.43651323978756,198.82980191044413,198.22309058110065,197.61637925175725,197.00966792241383,196.4029565930704,195.79624526372697,195.18953393438355,194.58282260503995]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":"(L331+L461)*($S$42-1)","v":280.70519599079762},280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762,280.70519599079762]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"(L332+L462)*($S$42-1)","v":280.70519599079722},264.70348976977937,248.69010130195312,241.35063158753277,234.01116187311243,226.67169215869208,219.33222244427168,210.43589551770157,201.53956859113148,192.64324166456134,189.97434358659027,187.30544550861921,184.63654743064816,181.96764935267711,179.29875127470606,176.62985319673501,173.96095511876402,172.62650607977847,171.29205704079294,169.95760800180744,168.62315896282192,167.28870992383636,165.95426088485084,164.61981184586534,163.28536280687982,161.95091376789426,160.61646472890882,159.41546059382182,158.21445645873484,157.01345232364787,155.81244818856089,154.61144405347395,153.41043991838694,152.20943578329997,151.00843164821299,149.80742751312602,148.60642337803912]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"(L333+L463)*($S$42-1)","v":280.70519599079722},275.01068873473815,269.30449923187058,262.14922619091294,254.9939531499553,247.83868010899764,240.68340706804003,231.78708014146989,222.89075321489977,213.99442628832961,212.85061282634203,211.70679936435445,210.56298590236688,209.4191724403793,208.27535897839175,207.13154551640415,205.98773205441645,205.45395243882226,204.92017282322809,204.38639320763389,203.85261359203969,203.31883397644549,202.78505436085132,202.25127474525712,201.71749512966292,201.18371551406872,200.64993589847444,200.04322456913096,199.43651323978756,198.82980191044413,198.22309058110065,197.61637925175725,197.00966792241383,196.4029565930704,195.79624526372697,195.18953393438355,194.58282260503995]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":"(L334+L464)*($S$42-1)","v":280.70519599079722},280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722,280.70519599079722]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Low",{"$f":"$L$56","v":5391.5126343022939},5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"$L$56","v":5391.5126343022939},5276.7773618920364,5161.7417922099867,5021.1369509697561,4880.5321097295246,4739.927268489294,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",5391.5126343022939,{"$f":"L307","v":5391.5126343022939},{"$f":"M307","v":5391.5126343022939},5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"$L$57","v":5391.512634302233},5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"$L$57","v":5391.512634302233},5276.7773618920355,5161.7417922099858,5021.1369509697552,4880.5321097295237,4739.9272684892931,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",5391.512634302233,{"$f":"L310","v":5391.512634302233},{"$f":"M310","v":5391.512634302233},5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"$L$58","v":5391.5126343022639},5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"$L$58","v":5391.5126343022639},5276.7773618920355,5161.7417922099858,5021.1369509697552,4880.5321097295237,4739.9272684892931,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",5391.5126343022639,{"$f":"L313","v":5391.5126343022639},{"$f":"M313","v":5391.5126343022639},5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"$L$59","v":5391.5126343023448},5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"$L$59","v":5391.5126343023448},5276.7773618920364,5161.7417922099867,5021.1369509697561,4880.5321097295246,4739.927268489294,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",5391.5126343023448,{"$f":"L316","v":5391.5126343023448},{"$f":"M316","v":5391.5126343023448},5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"$L$60","v":5953.3433007831181},5602.9375563360591,5252.2315146171977,5091.491245496054,4930.7509763749094,4770.0107072537648,4609.2704381326212,4414.4337482888095,4219.5970584449988,4024.7603686011867,3966.3093616480433,3907.8583546949003,3849.4073477417569,3790.9563407886139,3732.5053338354705,3674.0543268823271,3615.6033199291828,3586.3778164526111,3557.1523129760399,3527.9268094994682,3498.7013060228965,3469.4758025463252,3440.2502990697535,3411.0247955931814,3381.7992921166101,3352.5737886400384,3323.3482851634662,3297.0453320345518,3270.7423789056379,3244.4394257767235,3218.1364726478087,3191.8335195188943,3165.5305663899799,3139.2276132610659,3112.9246601321515,3086.6217070032367,3060.3187538743205]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"$L$60","v":5953.3433007831181},5828.2256129827429,5702.807627910568,5546.3253443723688,5389.8430608341687,5233.3607772959695,5076.8784937577675,4882.0418039139568,4687.205114070146,4492.3684242263344,4467.3179926749863,4442.2675611236391,4417.2171295722919,4392.1666980209448,4367.1162664695967,4342.0658349182495,4317.0154033669041,4305.3252019762749,4293.6350005856457,4281.9447991950174,4270.2545978043881,4258.5643964137589,4246.8741950231306,4235.1839936325014,4223.4937922418721,4211.8035908512438,4200.1133894606164,4186.8259250861938,4173.5384607117712,4160.2509963373486,4146.963531962926,4133.6760675885043,4120.3886032140817,4107.1011388396591,4093.813674465237,4080.5262100908144,4067.2387457163932]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",5953.3433007831181,{"$f":"L319","v":5953.3433007831181},{"$f":"M319","v":5953.3433007831181},5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"$L$61","v":5953.3433007831181},5602.9375563360591,5252.2315146171977,5091.491245496054,4930.7509763749094,4770.0107072537648,4609.2704381326212,4414.4337482888095,4219.5970584449988,4024.7603686011867,3966.3093616480433,3907.8583546949003,3849.4073477417569,3790.9563407886139,3732.5053338354705,3674.0543268823271,3615.6033199291828,3586.3778164526111,3557.1523129760399,3527.9268094994682,3498.7013060228965,3469.4758025463252,3440.2502990697535,3411.0247955931814,3381.7992921166101,3352.5737886400384,3323.3482851634662,3297.0453320345518,3270.7423789056379,3244.4394257767235,3218.1364726478087,3191.8335195188943,3165.5305663899799,3139.2276132610659,3112.9246601321515,3086.6217070032367,3060.3187538743205]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$L$61","v":5953.3433007831181},5828.2256129827429,5702.807627910568,5546.3253443723688,5389.8430608341687,5233.3607772959695,5076.8784937577675,4882.0418039139568,4687.205114070146,4492.3684242263344,4467.3179926749863,4442.2675611236391,4417.2171295722919,4392.1666980209448,4367.1162664695967,4342.0658349182495,4317.0154033669041,4305.3252019762749,4293.6350005856457,4281.9447991950174,4270.2545978043881,4258.5643964137589,4246.8741950231306,4235.1839936325014,4223.4937922418721,4211.8035908512438,4200.1133894606164,4186.8259250861938,4173.5384607117712,4160.2509963373486,4146.963531962926,4133.6760675885043,4120.3886032140817,4107.1011388396591,4093.813674465237,4080.5262100908144,4067.2387457163932]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",5953.3433007831181,{"$f":"L322","v":5953.3433007831181},{"$f":"M322","v":5953.3433007831181},5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"$L$62","v":5953.3433007831181},5602.9375563360591,5252.2315146171977,5091.491245496054,4930.7509763749094,4770.0107072537648,4609.2704381326212,4414.4337482888095,4219.5970584449988,4024.7603686011867,3966.3093616480433,3907.8583546949003,3849.4073477417569,3790.9563407886139,3732.5053338354705,3674.0543268823271,3615.6033199291828,3586.3778164526111,3557.1523129760399,3527.9268094994682,3498.7013060228965,3469.4758025463252,3440.2502990697535,3411.0247955931814,3381.7992921166101,3352.5737886400384,3323.3482851634662,3297.0453320345518,3270.7423789056379,3244.4394257767235,3218.1364726478087,3191.8335195188943,3165.5305663899799,3139.2276132610659,3112.9246601321515,3086.6217070032367,3060.3187538743205]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"$L$62","v":5953.3433007831181},5828.2256129827429,5702.807627910568,5546.3253443723688,5389.8430608341687,5233.3607772959695,5076.8784937577675,4882.0418039139568,4687.205114070146,4492.3684242263344,4467.3179926749863,4442.2675611236391,4417.2171295722919,4392.1666980209448,4367.1162664695967,4342.0658349182495,4317.0154033669041,4305.3252019762749,4293.6350005856457,4281.9447991950174,4270.2545978043881,4258.5643964137589,4246.8741950231306,4235.1839936325014,4223.4937922418721,4211.8035908512438,4200.1133894606164,4186.8259250861938,4173.5384607117712,4160.2509963373486,4146.963531962926,4133.6760675885043,4120.3886032140817,4107.1011388396591,4093.813674465237,4080.5262100908144,4067.2387457163932]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",5953.3433007831181,{"$f":"L325","v":5953.3433007831181},{"$f":"M325","v":5953.3433007831181},5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"$L$63","v":6968.7620282760181},6557.4311601793643,6145.7999948109309,5957.1357106837331,5768.4714265565344,5579.8071424293366,5391.142858302137,5162.458877541897,4933.7748967816578,4705.0909160214169,4636.4857217933441,4567.8805275652712,4499.2753333371993,4430.6701391091265,4362.0649448810545,4293.4597506529817,4224.8545564249107,4190.5519593108738,4156.2493621968379,4121.9467650828019,4087.6441679687655,4053.3415708547291,4019.0389737406927,3984.7363766266571,3950.4337795126207,3916.1311823985843,3881.8285852845497,3850.9562478819171,3820.0839104792844,3789.2115730766513,3758.3392356740192,3727.4668982713865,3696.5945608687534,3665.7222234661208,3634.8498860634882,3603.9775486608555,3573.1052112582247]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"$L$63","v":6968.7620282760181},6822.3822247310518,6675.702123914305,6491.7726959674073,6307.8432680205096,6123.9138400736119,5939.9844121267151,5711.3004313664742,5482.6164506062341,5253.9324698459932,5224.5302437482478,5195.1280176505034,5165.725791552758,5136.3235654550135,5106.9213393572691,5077.5191132595237,5048.1168871617756,5034.3958483161614,5020.6748094705481,5006.9537706249339,4993.2327317793197,4979.5116929337055,4965.7906540880922,4952.069615242478,4938.3485763968638,4924.6275375512496,4910.9064987056327,4895.3107182097274,4879.714937713823,4864.1191572179187,4848.5233767220134,4832.927596226109,4817.3318157302047,4801.7360352343003,4786.1402547383959,4770.5444742424916,4754.9486937465826]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",6968.7620282760181,{"$f":"L328","v":6968.7620282760181},{"$f":"M328","v":6968.7620282760181},6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"$L$64","v":6968.762028276089},6557.4311601793643,6145.7999948109309,5957.1357106837331,5768.4714265565344,5579.8071424293366,5391.142858302137,5162.458877541897,4933.7748967816578,4705.0909160214169,4636.4857217933441,4567.8805275652712,4499.2753333371993,4430.6701391091265,4362.0649448810545,4293.4597506529817,4224.8545564249107,4190.5519593108738,4156.2493621968379,4121.9467650828019,4087.6441679687655,4053.3415708547291,4019.0389737406927,3984.7363766266571,3950.4337795126207,3916.1311823985843,3881.8285852845497,3850.9562478819171,3820.0839104792844,3789.2115730766513,3758.3392356740192,3727.4668982713865,3696.5945608687534,3665.7222234661208,3634.8498860634882,3603.9775486608555,3573.1052112582247]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"$L$64","v":6968.762028276089},6822.3822247310518,6675.702123914305,6491.7726959674073,6307.8432680205096,6123.9138400736119,5939.9844121267151,5711.3004313664742,5482.6164506062341,5253.9324698459932,5224.5302437482478,5195.1280176505034,5165.725791552758,5136.3235654550135,5106.9213393572691,5077.5191132595237,5048.1168871617756,5034.3958483161614,5020.6748094705481,5006.9537706249339,4993.2327317793197,4979.5116929337055,4965.7906540880922,4952.069615242478,4938.3485763968638,4924.6275375512496,4910.9064987056327,4895.3107182097274,4879.714937713823,4864.1191572179187,4848.5233767220134,4832.927596226109,4817.3318157302047,4801.7360352343003,4786.1402547383959,4770.5444742424916,4754.9486937465826]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",6968.762028276089,{"$f":"L331","v":6968.762028276089},{"$f":"M331","v":6968.762028276089},6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"$L$65","v":6968.762028276079},6557.4311601793643,6145.7999948109309,5957.1357106837331,5768.4714265565344,5579.8071424293366,5391.142858302137,5162.458877541897,4933.7748967816578,4705.0909160214169,4636.4857217933441,4567.8805275652712,4499.2753333371993,4430.6701391091265,4362.0649448810545,4293.4597506529817,4224.8545564249107,4190.5519593108738,4156.2493621968379,4121.9467650828019,4087.6441679687655,4053.3415708547291,4019.0389737406927,3984.7363766266571,3950.4337795126207,3916.1311823985843,3881.8285852845497,3850.9562478819171,3820.0839104792844,3789.2115730766513,3758.3392356740192,3727.4668982713865,3696.5945608687534,3665.7222234661208,3634.8498860634882,3603.9775486608555,3573.1052112582247]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"$L$65","v":6968.762028276079},6822.3822247310518,6675.702123914305,6491.7726959674073,6307.8432680205096,6123.9138400736119,5939.9844121267151,5711.3004313664742,5482.6164506062341,5253.9324698459932,5224.5302437482478,5195.1280176505034,5165.725791552758,5136.3235654550135,5106.9213393572691,5077.5191132595237,5048.1168871617756,5034.3958483161614,5020.6748094705481,5006.9537706249339,4993.2327317793197,4979.5116929337055,4965.7906540880922,4952.069615242478,4938.3485763968638,4924.6275375512496,4910.9064987056327,4895.3107182097274,4879.714937713823,4864.1191572179187,4848.5233767220134,4832.927596226109,4817.3318157302047,4801.7360352343003,4786.1402547383959,4770.5444742424916,4754.9486937465826]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",6968.762028276079,{"$f":"L334","v":6968.762028276079},{"$f":"M334","v":6968.762028276079},6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","TRG 1 - Low",{"$f":"$L$67","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"$L$67","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",134.01465438992349,{"$f":"L339","v":134.01465438992349},{"$f":"M339","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":"$L$68","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":"$L$68","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",134.01465438992349,{"$f":"L342","v":134.01465438992349},{"$f":"M342","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":"$L$69","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":"$L$69","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",134.01465438992349,{"$f":"L345","v":134.01465438992349},{"$f":"M345","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":"$L$70","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":"$L$70","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",134.01465438992349,{"$f":"L348","v":134.01465438992349},{"$f":"M348","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":"$L$71","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":"$L$71","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",134.01465438992349,{"$f":"L351","v":134.01465438992349},{"$f":"M351","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":"$L$72","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$L$72","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",134.01465438992349,{"$f":"L354","v":134.01465438992349},{"$f":"M354","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":"$L$73","v":134.01465438992349},128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":"$L$73","v":134.01465438992349},132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",134.01465438992349,{"$f":"L357","v":134.01465438992349},{"$f":"M357","v":134.01465438992349},134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":"$L$74","v":164.94111309529032},158.34346857147838,151.74582404766679,148.44700178576096,145.14817952385519,141.84935726194939,138.55053500004357,136.35132015877304,134.1521053175025,131.95289047623197,130.77473966840844,129.59658886058497,128.41843805276147,127.24028724493799,126.06213643711449,124.88398562929099,123.70583482146748,123.21101148218159,122.71618814289572,122.22136480360984,121.72654146432397,121.2317181250381,120.73689478575221,120.24207144646635,119.74724810718048,119.2524247678946,118.75760142860877,118.42771920241819,118.09783697622761,117.76795475003703,117.43807252384646,117.1081902976559,116.77830807146532,116.44842584527474,116.11854361908416,115.78866139289359,115.45877916670298]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":"$L$74","v":164.94111309529032},163.29170196433705,161.64229083338418,157.10641022326368,152.57052961314321,148.03464900302274,143.49876839290224,140.19994613099647,136.90112386909067,133.60230160718487,132.6597809609261,131.7172603146673,130.77473966840847,129.8322190221497,128.8896983758909,127.9471777296321,127.00465708337327,126.83971597027799,126.6747748571827,126.50983374408742,126.34489263099212,126.17995151789684,126.01501040480154,125.85006929170626,125.68512817861097,125.5201870655157,125.35524595242036,125.17565806848221,124.99607018454407,124.81648230060593,124.63689441666779,124.45730653272963,124.27771864879149,124.09813076485335,123.91854288091521,123.73895499697706,123.55936711303886]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",164.94111309529032,{"$f":"L360","v":164.94111309529032},{"$f":"M360","v":164.94111309529032},164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"$L$75","v":164.94111309529032},158.34346857147838,151.74582404766679,148.44700178576096,145.14817952385519,141.84935726194939,138.55053500004357,136.35132015877304,134.1521053175025,131.95289047623197,130.77473966840844,129.59658886058497,128.41843805276147,127.24028724493799,126.06213643711449,124.88398562929099,123.70583482146748,123.21101148218159,122.71618814289572,122.22136480360984,121.72654146432397,121.2317181250381,120.73689478575221,120.24207144646635,119.74724810718048,119.2524247678946,118.75760142860877,118.42771920241819,118.09783697622761,117.76795475003703,117.43807252384646,117.1081902976559,116.77830807146532,116.44842584527474,116.11854361908416,115.78866139289359,115.45877916670298]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":"$L$75","v":164.94111309529032},163.29170196433705,161.64229083338418,157.10641022326368,152.57052961314321,148.03464900302274,143.49876839290224,140.19994613099647,136.90112386909067,133.60230160718487,132.6597809609261,131.7172603146673,130.77473966840847,129.8322190221497,128.8896983758909,127.9471777296321,127.00465708337327,126.83971597027799,126.6747748571827,126.50983374408742,126.34489263099212,126.17995151789684,126.01501040480154,125.85006929170626,125.68512817861097,125.5201870655157,125.35524595242036,125.17565806848221,124.99607018454407,124.81648230060593,124.63689441666779,124.45730653272963,124.27771864879149,124.09813076485335,123.91854288091521,123.73895499697706,123.55936711303886]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",164.94111309529032,{"$f":"L363","v":164.94111309529032},{"$f":"M363","v":164.94111309529032},164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":"$L$76","v":164.94111309529032},158.34346857147838,151.74582404766679,148.44700178576096,145.14817952385519,141.84935726194939,138.55053500004357,136.35132015877304,134.1521053175025,131.95289047623197,130.77473966840844,129.59658886058497,128.41843805276147,127.24028724493799,126.06213643711449,124.88398562929099,123.70583482146748,123.21101148218159,122.71618814289572,122.22136480360984,121.72654146432397,121.2317181250381,120.73689478575221,120.24207144646635,119.74724810718048,119.2524247678946,118.75760142860877,118.42771920241819,118.09783697622761,117.76795475003703,117.43807252384646,117.1081902976559,116.77830807146532,116.44842584527474,116.11854361908416,115.78866139289359,115.45877916670298]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":"$L$76","v":164.94111309529032},163.29170196433705,161.64229083338418,157.10641022326368,152.57052961314321,148.03464900302274,143.49876839290224,140.19994613099647,136.90112386909067,133.60230160718487,132.6597809609261,131.7172603146673,130.77473966840847,129.8322190221497,128.8896983758909,127.9471777296321,127.00465708337327,126.83971597027799,126.6747748571827,126.50983374408742,126.34489263099212,126.17995151789684,126.01501040480154,125.85006929170626,125.68512817861097,125.5201870655157,125.35524595242036,125.17565806848221,124.99607018454407,124.81648230060593,124.63689441666779,124.45730653272963,124.27771864879149,124.09813076485335,123.91854288091521,123.73895499697706,123.55936711303886]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",164.94111309529032,{"$f":"L366","v":164.94111309529032},{"$f":"M366","v":164.94111309529032},164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","TRG 1 - Low",{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$39","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Low",{"$f":"L467","v":246.88800000000001},{"$f":"M467","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":"L468","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,{"$f":"P474","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":"L481","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":"L484","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,{"$f":"AS490","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":"L491","v":246.88800000000001},246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001,246.88800000000001]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L305 * 1 + L435) +L337) * 1000 / (L177 * 8760)) + L369 + 0","v":164.59022315394259},155.72489292511017,146.87524523340622,142.04104228191289,137.25976171641895,132.53053915395273,127.85252892547342,119.49217017448473,111.64453831962793,104.26386940823346,102.87667456978416,101.49161512118178,100.10868612965939,98.727882677303242,97.349199860973428,95.972632792223422,94.598176597217773,93.915419300195367,93.233368324588753,92.552022573912055,91.871380953918035,91.19144237259178,90.5122057401435,89.833669969001832,89.155833973806907,88.478696671403526,87.802256980834159,87.076137935932309,86.352979043002634,85.632762236395649,84.915469597138099,84.201083351446471,83.489585869258306,82.780959662781356,82.07518738506009,81.372251828559811,80.6721359237673,null,{"$f":"MIN(AV500,AV503,AV506,AV509,AV512,AV515,AV518,AV521,AV524,AV527)","v":80.6721359237673},{"$f":"MAX(AV500,AV503,AV506,AV509,AV512,AV515,AV518,AV521,AV524,AV527)","v":113.34534694777396}]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L306 * 1 + L436) +L338) * 1000 / (L178 * 8760)) + L370 + 0","v":164.59022315394259},161.5674037795587,158.54495014765683,153.49079498472409,148.49310422445291,143.55093685705714,138.66337266156637,131.15257540512104,123.95334059313517,117.04667566745064,116.29033079558477,115.53527250391923,114.7814975120211,114.02900255058995,113.27778436141088,112.52783969730707,111.77916532209247,111.39312092645491,111.00797697057499,110.62373030769251,110.24037780569243,109.8579163470197,109.47634282859472,109.09565416172951,108.71584727204417,108.33691909938439,107.95886659773902,107.55405879084648,107.15014309803671,106.74711657342826,106.34497628409464,105.94371930999368,105.5433427438965,105.14384369131737,104.74521927044387,104.34746661206788,103.95058285951623]
[null,null,null,null,null,null,null,null,null,null,"TRG 1 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L307 * 1 + L437) +L339) * 1000 / (L179 * 8760)) + L371 + 0","v":164.59022315394259},164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,null,{"$f":"MIN(AV502,AV505,AV508,AV511,AV514,AV517,AV520,AV523,AV526,AV529)","v":164.59022315394259},{"$f":"MAX(AV502,AV505,AV508,AV511,AV514,AV517,AV520,AV523,AV526,AV529)","v":231.25129555543288}]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L308 * 1 + L438) +L340) * 1000 / (L180 * 8760)) + L372 + 0","v":179.52412841912346},169.85441261230875,160.20180227965545,154.92897346371603,149.71386888581677,144.55554573418755,139.45308160897642,130.33415528831242,121.77447755107761,113.72413210480578,112.21107173251868,110.70034050222897,109.19193303360076,107.68584396249896,106.18206794090294,104.68059963681866,103.18143373418864,102.43672723631175,101.69279114711486,100.94962427062362,100.20722541330562,99.465593384063141,98.724726994225591,97.984625057542033,97.245286390173817,96.506709810686786,95.76889414004404,94.976891515789674,94.188117629504134,93.402552776371948,92.620177411562338,91.840972148607889,91.064917757802633,90.291995164619593,89.522185448147042,88.755469839544375,87.991829720515625]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L309 * 1 + L439) +L341) * 1000 / (L181 * 8760)) + L373 + 0","v":179.52412841912346},176.22703699318171,172.93034449494692,167.41760635574488,161.96645585206741,156.57586659268404,151.24483486142918,143.05255402385504,135.20010489206453,127.66677163990207,126.84180068291514,126.01823304250858,125.19606514060298,124.37529341126182,123.55591430063978,122.7379242669311,121.92131978031819,121.50024808887821,121.08015853756527,120.66104769410151,120.24291214218303,119.82574848138704,119.40955332707954,118.99432331032396,118.58005507779011,118.166745291664,117.75439062955826,117.31285305024736,116.87228852996802,116.43269385554774,115.99406582794424,115.55640126216875,115.11969698720817,114.68394984594899,114.24915669510089,113.81531440512144,113.38241986014049]
[null,null,null,null,null,null,null,null,null,null,"TRG 2 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L310 * 1 + L440) +L342) * 1000 / (L182 * 8760)) + L374 + 0","v":179.52412841912346},179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L311 * 1 + L441) +L343) * 1000 / (L183 * 8760)) + L375 + 0","v":196.42150541965714},185.84164547280611,175.28050102127767,169.5113769321247,163.80541026829877,158.16156947761343,152.57884534103431,142.60161692339202,133.23627532914378,124.42820598699197,122.77273160183518,121.1198055848643,119.46942204932917,117.82157512620556,116.17625896410014,114.53346772915478,112.89319560494803,112.07839498345565,111.2644372839373,110.45132119784979,109.63904541932159,108.82760864514522,108.01700957476857,107.20724691028708,106.39831935643547,105.59022562057922,104.78296441270682,103.91641600429914,103.05340023285807,102.19389553888868,101.33788053793917,100.48533401882666,99.636234941884624,98.790562437231443,97.94829580305958,97.109414503945885,96.273898169181749]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L312 * 1 + L442) +L344) * 1000 / (L184 * 8760)) + L376 + 0","v":196.42150541965714},192.81408135308379,189.20709376255115,183.17547932820372,177.21124935182027,171.31328083499153,165.48047558862163,156.51711144862057,147.92556504602976,139.68317071581953,138.78055089125448,137.87946646785093,136.97991353074937,136.08188817837615,135.18538652238669,134.29040468760945,133.39693881198917,132.93623452532555,132.47660482091436,132.01804594342099,131.56055415498815,131.10412573513463,130.64875698065399,130.19444420551463,129.74118374076048,129.28897193441188,128.83780515136795,128.35470866293869,127.87267682092511,127.39170610972067,126.91179302917929,126.43293409453085,125.9551258362967,125.47836480020565,125.00264754711114,124.52797065290817,124.0543307084512]
[null,null,null,null,null,null,null,null,null,null,"TRG 3 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L313 * 1 + L443) +L345) * 1000 / (L185 * 8760)) + L377 + 0","v":196.42150541965714},196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L314 * 1 + L444) +L346) * 1000 / (L186 * 8760)) + L378 + 0","v":231.25129555543288},218.79539713291996,206.36153286868856,199.56941803896905,192.85165981495638,186.20704372790351,179.63438160236768,167.88797434058233,156.86195469796766,146.4920237560228,144.54299788175092,142.59697225657749,140.65393994990393,138.71389405200074,136.77682767389581,134.84273394726151,132.91160602429878,131.95232359268871,130.99403355138804,130.03673435982057,129.08042448055551,128.12510237929828,127.17076652488085,126.21741538925198,125.26504744746777,124.31366117768162,123.36325506113501,122.3430488384119,121.32700166575573,120.31508816070576,119.30728314688342,118.30356165190338,117.30389890531031,116.30827033654013,115.31665157290615,114.32901843760973,113.34534694777396]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L315 * 1 + L445) +L347) * 1000 / (L187 * 8760)) + L379 + 0","v":231.25129555543288},227.00419701481951,222.75761234690881,215.656461944596,208.63464472512985,201.69083855814321,194.82375052181163,184.2709876485111,174.15597385621322,164.45202436622463,163.3893504834503,162.32848426174161,161.26942109204955,160.21215638096689,159.15668555066134,158.10300403880942,157.05110729852976,156.50871015657077,155.96757814358799,155.42770683834453,154.88909184018013,154.35172876889149,153.81561326461338,153.28074098770111,152.74710761861292,152.21470885779422,151.68354042556186,151.11478045913725,150.54727392401296,149.98101668118912,149.41600460986788,148.8522336073539,148.2896995889547,147.72839848788206,147.16832625515408,146.60947885949776,146.05185228725225]
[null,null,null,null,null,null,null,null,null,null,"TRG 4 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L316 * 1 + L446) +L348) * 1000 / (L188 * 8760)) + L380 + 0","v":231.25129555543288},231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L317 * 1 + L447) +L349) * 1000 / (L189 * 8760)) + L381 + 0","v":179.56091125213291},169.86375220675646,160.18400926734128,154.89890206142684,149.67172913596309,144.50155141140135,139.38745107350334,130.2577471499666,121.68821845298609,113.62889845110185,112.11220008523532,110.59785638921871,109.08586275720218,107.57621464428499,106.06890756963621,104.5639371198948,103.06129895287646,102.31494763356503,101.56937608374622,100.82458326261276,100.0805681365286,99.337329679198376,98.594866871844985,97.853178703395912,97.112264170677875,96.372122278621305,95.632752040474429,94.839661254274972,94.049812735499231,93.263186885808651,92.479764271261544,91.699525620832503,90.922451824957093,90.148523934103011,89.377723157366418,88.61003086109497,87.845428567536402]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L318 * 1 + L448) +L350) * 1000 / (L190 * 8760)) + L382 + 0","v":179.56091125213291},176.25204046441081,172.94349525591699,167.41894261459427,161.95616176786831,156.55412792953695,151.21183952866386,143.00613623526326,135.14096919474042,127.59559694937617,126.76871928622081,125.94324750271893,125.11917800210834,124.29650719954226,123.47523152202983,122.6553474083764,121.83685130912374,121.41511698394217,120.99436716916345,120.57459843031741,120.155807348978,119.73799052267101,119.32114456478203,118.90526610446531,118.49035178655346,118.07639827146708,117.66340223512617,117.22112386227772,116.77982135204238,116.33949149203758,115.90013108412309,115.46173694432488,115.02430590275847,114.58783480355405,114.15232050478122,113.71775987837442,113.28414981005908]
[null,null,null,null,null,null,null,null,null,null,"TRG 5 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L319 * 1 + L449) +L351) * 1000 / (L191 * 8760)) + L383 + 0","v":179.56091125213291},179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L320 * 1 + L450) +L352) * 1000 / (L192 * 8760)) + L384 + 0","v":190.9924620735147},180.67794390650508,170.38195062296873,164.76037279435829,159.200417569379,153.70108608300046,148.26140208933543,138.55046545953596,129.43536700501917,120.86295912924929,119.24970180559401,117.63894905929284,116.03069599126948,114.42493776727703,112.82166962121735,111.22088685875748,109.6225848612727,108.82871789405208,108.03568033950377,107.24347109055864,106.45208904777529,105.6615331195204,104.87180222215756,104.08289528024537,103.29481122674464,102.50754900323577,101.72110756014651,100.87752550853087,100.03739213978069,99.200686607850571,98.367388241557933,97.53747654300841,96.710931186047873,95.887732014742497,95.067859041886081,94.251292447534894,93.438012577570561]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L321 * 1 + L451) +L353) * 1000 / (L193 * 8760)) + L385 + 0","v":190.9924620735147},187.47293561297667,183.95375545931583,178.07748816114326,172.26692529192732,166.52097682356271,160.83857742118494,152.11046692028265,143.74457254375207,135.71883235144645,134.83931241796893,133.96128786794947,133.08475487564181,132.20970962797398,131.33614832448441,130.46406717725884,129.59346241086661,129.14487882691364,128.69734243115141,128.25084957045792,127.80539660877672,127.36097992701869,126.91759592296437,126.47524101116682,126.03391162285541,125.59360420584019,125.15431522441713,124.68387967826646,124.21448212196471,123.74611913861634,123.278787326475,122.81248329886235,122.34720368408676,121.88294512536335,121.41970428073405,120.95747782298847,120.49626243958504]
[null,null,null,null,null,null,null,null,null,null,"TRG 6 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L322 * 1 + L452) +L354) * 1000 / (L194 * 8760)) + L386 + 0","v":190.9924620735147},190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L323 * 1 + L453) +L355) * 1000 / (L195 * 8760)) + L387 + 0","v":200.44944342644055},189.62420245440055,178.81840362442972,172.91847367593968,167.08321757094194,161.31158698565849,155.60255733544034,145.41078420753806,135.84435214970208,126.84748196504995,125.15434429291574,123.46383521214683,121.77594958108952,120.09068232612935,118.40802844517511,116.72798301145421,115.05054117765098,114.21736593080404,113.38506116495265,112.55362571821125,111.72305843669969,110.89335817473243,110.06452379501691,109.23655416886128,108.40944817639195,107.58320470678174,106.75782265848888,105.87247068755194,104.99073816082462,104.11260320007072,103.2380441105752,102.36703937949154,101.49956767421725,100.63560784079853,99.775138902363665,98.918140057585603,98.064590679173335]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L324 * 1 + L454) +L356) * 1000 / (L196 * 8760)) + L388 + 0","v":200.44944342644055},196.75564780497803,193.06221563775892,186.89498528449869,180.79671271141481,174.76625391771978,168.80249081855126,159.64220840176711,150.86207722101682,142.43894294038921,141.51587362532811,140.5943737375556,139.67443926189364,138.75606619646632,137.83925055263239,136.92398835491917,136.01027564095588,135.53948046528552,135.06978432927212,134.60118339890957,134.13367385810218,133.66725190856195,133.20191376970561,132.73765567855307,132.27447388962625,131.81236467484862,131.35132432344602,130.85759518686046,130.36495543613452,129.87340148518547,129.38292976382957,128.89353671769729,128.40521880814788,127.91797251218534,127.43179432237491,126.94668074675954,126.46262830877724]
[null,null,null,null,null,null,null,null,null,null,"TRG 7 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L325 * 1 + L455) +L357) * 1000 / (L197 * 8760)) + L389 + 0","v":200.44944342644055},200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L326 * 1 + L456) +L358) * 1000 / (L198 * 8760)) + L390 + 0","v":200.55077320957298},189.66765022372064,178.80392681350159,172.87730197786576,167.01563530877954,161.21787309071649,155.48298536675955,145.2662289227699,135.67626268184409,126.65716788154297,124.9554245719462,123.25632003072151,121.55984896421596,119.86600614001041,118.17478638990799,116.48618461319069,114.80019578017047,113.96288393012992,113.12644513373162,112.29087818712183,111.45618189340406,110.6223550627883,109.78939651274732,108.95730506818066,108.12607956158679,107.29571883324279,106.4662217313938,105.57775085414814,104.69290953944258,103.81167579292044,102.934027803161,102.05994393997793,101.18940275274532,100.32238296875055,99.458863491573865,98.598823399495672,97.742241943929756]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L327 * 1 + L457) +L359) * 1000 / (L199 * 8760)) + L391 + 0","v":200.55077320957298},196.83680599567558,193.12308922024334,186.92786953479995,180.80194346610332,174.74416351768912,168.75340844855572,159.56382582337733,150.75558056685645,142.30544259510478,141.37812108337937,140.45237791630339,139.52820908611318,138.60561059904569,137.68457847529052,136.76510874894299,135.84719746795787,135.3748944770133,134.90369384265085,134.43359171778897,133.96458427330293,133.49666769792117,133.02983819812221,132.56409199803244,132.09942533932465,131.63583448111714,131.17331569987402,130.67788151691278,130.18354018060634,129.69028809088499,129.19812166361041,128.70703733048953,128.21703153898895,127.72810075225043,127.24024144900616,126.75345012349527,126.26772328538044]
[null,null,null,null,null,null,null,null,null,null,"TRG 8 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L328 * 1 + L458) +L360) * 1000 / (L200 * 8760)) + L392 + 0","v":200.55077320957298},200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L329 * 1 + L459) +L361) * 1000 / (L201 * 8760)) + L393 + 0","v":211.06427887121791},199.61062816663895,188.17739402478821,181.94007677562183,175.77112300548953,169.66942375976527,163.63389508793369,152.8815439663544,142.78884137215815,133.29693710456672,131.50598302986646,129.71780605612008,127.93240061216444,126.14976119128052,124.36988235433826,122.59275873322383,120.81838503457706,119.93717864982553,119.05689108694865,118.17752107898306,117.29906736628695,116.42152869669791,115.54490382569675,114.66919151658065,113.79439054064396,112.92049967736733,112.04751771461733,111.11247038469271,110.18124289045299,109.25381208452777,108.33015501207274,107.41024890897877,106.49407120011031,105.58159949757186,104.67281159900271,103.76768548590051,102.86619932197256]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L330 * 1 + L460) +L362) * 1000 / (L202 * 8760)) + L394 + 0","v":211.06427887121791},207.15561375261765,203.24721220125855,196.72721951097625,190.28015302793298,183.90480510027146,177.59999570799141,167.92866610466996,158.65866478063785,149.76554385755716,148.7896092200499,147.81533566900913,146.84271898657175,145.8717549696089,144.90243942967592,143.93476819296291,142.96873710024596,142.47167449312113,141.97577203159614,141.48102566691318,140.98743136921263,140.49498512742409,140.00368294915762,139.51352086059651,139.02449490639003,138.53660114954772,138.04983567133408,137.52842926196763,137.00817298973317,136.48906306583393,135.97109571823967,135.45426719159616,134.93857374713505,134.42401166258469,133.91057723208132,133.39826676608101,132.88707659127186]
[null,null,null,null,null,null,null,null,null,null,"TRG 9 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L331 * 1 + L461) +L363) * 1000 / (L203 * 8760)) + L395 + 0","v":211.06427887121791},211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Low",{"$f":" (($S$46 * $S$44 * $S$42 * (L332 * 1 + L462) +L364) * 1000 / (L204 * 8760)) + L396 + 0","v":227.45969751177242},215.1163301802562,202.79496536478493,196.07313492351921,189.42497841867279,182.8493007523108,176.34493377292213,164.75734279478672,153.88064167117832,143.65140873293024,141.72133380851653,139.79425170954116,137.87015643207448,135.949042041637,134.03090267658828,132.11573255182097,130.20352596278798,129.25386769378582,128.3051996205042,127.35752037756212,126.41082860746937,125.46512296079572,124.52040209634816,123.57666468135707,122.63390939167121,121.69213491196174,120.75133993593688,119.74365837105393,118.74009336570475,117.74061997443724,116.74521345928069,115.75384928781584,114.76650313127645,113.78315086268117,112.80376855499556,111.82833247932567,110.85681910314129]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - Mid",{"$f":" (($S$46 * $S$44 * $S$42 * (L333 * 1 + L463) +L365) * 1000 / (L205 * 8760)) + L397 + 0","v":227.45969751177242},223.2474082968167,219.03540312293737,212.00893908533743,205.06106614390964,198.19048283671239,191.39591748009698,180.97332149240555,170.9832288610294,161.39929260275909,160.34754761480633,159.29759274608756,158.24942345109713,157.20303520020821,156.15842347961885,155.11558379129863,154.07451165293622,153.53883735093839,153.00441331435076,152.47123517990906,151.93929860471533,151.40859926612004,150.87913286160571,150.35089510867033,149.82388174471271,149.29808852691795,148.7735112321441,148.21160210763728,147.65093246261765,147.09149821397565,146.53329529667079,145.9763196636338,145.42056728566988,144.86603415136219,144.31271626697642,143.76060965636592,143.20971036087676]
[null,null,null,null,null,null,null,null,null,null,"TRG 10 - High",{"$f":" (($S$46 * $S$44 * $S$42 * (L334 * 1 + L464) +L366) * 1000 / (L206 * 8760)) + L398 + 0","v":227.45969751177242},227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-3."]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-5."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-5. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-5. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-3. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-5."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-5. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-5. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"DOE Wind Vision 2015: Wind Cost Appendix H: Table H-3. Converted 2013$ to 2014$ using 1.016 inflation rate."]
[]
[null,null,null,null,null,null,null,"Inflation Rate:"]
[null,null,null,null,null,null,null,"Inflation Rate (%)",null,null,null,null,"Table of historical inflation rates on the Bureau of Labor and Statistics website (http://www.usinflationcalculator.com/inflation/historical-inflation-rates/). Year average for 2014. "]

{"sheet":"Solar - Utility PV","index":4,"n_rows":423,"n_cols":48,"rows_kept":423,"cut":false,"hidden":false,"merged":[[414,7,414,11],[415,7,415,11],[416,7,416,11],[417,7,417,11],[418,7,418,11],[413,7,413,11],[188,6,188,19],[402,6,402,19],[404,7,404,11],[405,7,405,11],[406,7,406,11],[407,7,407,11],[408,7,408,11],[409,7,409,11],[410,7,410,11],[411,7,411,11],[412,7,412,11],[407,12,407,26],[151,7,159,7],[151,9,159,9],[163,7,171,7],[163,9,171,9],[175,7,183,7],[175,9,183,9],[62,9,64,9],[70,6,70,19],[73,7,147,7],[73,9,81,9],[84,9,92,9],[95,9,103,9],[106,9,114,9],[117,9,125,9],[128,9,136,9],[139,9,147,9],[58,7,64,7],[58,9,60,9],[58,14,58,17],[59,14,59,17],[60,14,60,16],[45,7,55,7],[45,9,47,9],[45,14,45,15],[49,9,51,9],[53,9,55,9],[40,7,42,7],[40,9,42,9],[40,14,40,17],[41,14,41,17],[42,14,42,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,14,43,17],[35,9,37,9],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[13,21,26,25],[14,14,14,19],[15,9,17,9],[15,14,15,19],[16,14,16,19],[17,14,17,19],[18,14,19,17],[19,9,21,9],[20,14,20,17],[21,14,21,17],[23,16,23,17],[24,14,24,15],[24,16,24,17],[26,14,26,18],[0,0,0,9],[11,7,37,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[22,14,22,15],[22,16,22,17],[23,9,25,9],[23,14,23,15],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[34,14,34,17],[30,14,30,17]]}
["Solar Utility PV Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14%",0.14000000000000001,null,null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0.2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0.28000000000000003,null,null,"Utility Scale Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative plant is Single Axis tracking with capacity of 100 MW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - 14%",{"$f":"L12*8760","v":1226.4000000000001},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L13*8760","v":1752},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"L14*8760","v":2452.8000000000002},null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Low, Mid, and High represent projections from 18 price projections from 10 separate institutions.",null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - 14%",{"$f":"L24+L28","v":2024.2031346704669},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L25+L29","v":2024.2031346704669},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",2024.2031346704669,null,null,null,null,null,null,176965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility PV - 14%",null,"ReEDS minimum CF 14%"]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - 14%",{"$f":"(L28+L46)*($S$40-1)","v":46.550561226367883},null,null,"Utility PV - 20%",null,"ReEDS average CF 20%"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"(L29+L47)*($S$40-1)","v":46.550561226367883},null,null,"Utility PV - 28%",null,"ReEDS maximum CF 28%"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"(L30+L48)*($S$40-1)","v":46.550561226367883}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14%",{"$f":"L118","v":1977.6525734440991},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L119","v":1977.6525734440991},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"L120","v":1977.6525734440991},null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - 14%",{"$f":"20*0.8333","v":16.666},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"20*0.8333","v":16.666},null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"20*0.8333","v":16.666},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14%",0,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P51,Q49:Q51)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - 14%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O54:T54,O56:T56)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":8.3290299431659706E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14%",{"$f":"L50+L54","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"L51+L55","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"L52+L56","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Utility PV - 14%",0,null,null,1,0,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0,null,null,2,0,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Utility PV - 14%",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",0,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O53","v":0.92524056254626186},{"$f":"1/((1+S38)*(1+S28))^P53","v":0.85607009858092309},{"$f":"1/((1+S38)*(1+S28))^Q53","v":0.79207077959004724},{"$f":"1/((1+S38)*(1+S28))^R53","v":0.73285601368435149},{"$f":"1/((1+S38)*(1+S28))^S53","v":0.67806811036672032},{"$f":"1/((1+S38)*(1+S28))^T53","v":0.62737611988038511}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14%",{"$f":" (($S$44 * $S$42 * $S$40 * (L28 * 1 + L46) +L32) * 1000 / (L12 * 8760)) + L36 + 0","v":168.49875634668925},null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":" (($S$44 * $S$42 * $S$40 * (L29 * 1 + L47) +L33) * 1000 / (L13 * 8760)) + L37 + 0","v":117.94912944268248},null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":" (($S$44 * $S$42 * $S$40 * (L30 * 1 + L48) +L34) * 1000 / (L14 * 8760)) + L38 + 0","v":84.249378173344624},null,null,"* not currently included in LCOE calculation"]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Utility PV - 14%",{"$f":"(((L28*$S$44*(1-$S$36*$S$41))/(8760*L12*(1-$S$36))+L32/(8760*L12))*1000)+L36","v":164.93630805382855},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20%",{"$f":"(((L29*$S$44*(1-$S$36*$S$41))/(8760*L13*(1-$S$36))+L33/(8760*L13))*1000)+L37","v":115.45541563767999}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28%",{"$f":"(((L30*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L34/(8760*L14))*1000)+L38","v":82.468154026914277}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Low",0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - 14% - Low",{"$f":"L74*8760","v":1226.4000000000001},1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",{"$f":"L75*8760","v":1226.4000000000001},1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",{"$f":"L76*8760","v":1226.4000000000001},1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001,1226.4000000000001]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",{"$f":"L77*8760","v":1752},1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",{"$f":"L78*8760","v":1752},1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",{"$f":"L79*8760","v":1752},1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752,1752]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",{"$f":"L80*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,{"$f":"AS80*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",{"$f":"L81*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,{"$f":"AS81*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":"L82*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - 14% - Low",{"$f":" $S$40*(L118+L164)","v":2024.2031346704669},{"$f":" $S$40*(M118+M164)","v":1942.4171494312561},1780.8856607714097,1619.3541721115635,1457.822683451717,1296.2911947918706,1134.7597061320239,1079.2504286020223,1023.7411510720208,968.23187354201934,912.72259601201779,857.21331848201658,829.06601548708466,800.91871249215274,772.77140949722082,744.62410650228901,716.47680350735709,701.25500121788423,686.03319892841125,670.81139663893828,655.58959434946541,640.36779205999244,625.14598977051958,609.9241874810466,594.70238519157374,579.48058290210076,564.2587806126279,551.12828850601011,537.99779639939231,524.86730429277452,511.73681218615667,498.60632007953876,485.47582797292097,472.34533586630317,459.21484375968538,446.08435165306759,432.95385954644968]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",{"$f":" $S$40*(L119+L165)","v":2024.2031346704669},1942.4171494312561,1843.7059197502595,1744.9946900692628,1646.2834603882663,1547.5722307072697,1448.8610010262726,1379.918497400155,1310.9759937740373,1242.0334901479196,1173.0909865218018,1104.1484828956843,1091.4389416409294,1078.7294003861748,1066.0198591314199,1053.3103178766653,1040.6007766219102,1030.3551644831705,1020.1095523444308,1009.8639402056911,999.61832806695122,989.37271592821162,979.12710378947179,968.88149165073207,958.63587951199224,948.39026737325253,938.14465523451304,929.49944440934723,920.85423358418154,912.20902275901585,903.56381193385005,894.91860110868447,886.27339028351878,877.62817945835297,868.98296863318728,860.33775780802159,851.69254698285602]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",{"$f":" $S$40*(L120+L166)","v":2024.2031346704669},{"$f":" $S$40*(M120+M166)","v":1942.4171494312561},1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",{"$f":" $S$40*(L121+L167)","v":2024.2031346704669},1942.4171494312561,1780.8856607714097,1619.3541721115635,1457.822683451717,1296.2911947918706,1134.7597061320239,1079.2504286020223,1023.7411510720208,968.23187354201934,912.72259601201779,857.21331848201658,829.06601548708466,800.91871249215274,772.77140949722082,744.62410650228901,716.47680350735709,701.25500121788423,686.03319892841125,670.81139663893828,655.58959434946541,640.36779205999244,625.14598977051958,609.9241874810466,594.70238519157374,579.48058290210076,564.2587806126279,551.12828850601011,537.99779639939231,524.86730429277452,511.73681218615667,498.60632007953876,485.47582797292097,472.34533586630317,459.21484375968538,446.08435165306759,432.95385954644968]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",{"$f":" $S$40*(L122+L168)","v":2024.2031346704669},1942.4171494312561,1843.7059197502595,1744.9946900692628,1646.2834603882663,1547.5722307072697,1448.8610010262726,1379.918497400155,1310.9759937740373,1242.0334901479196,1173.0909865218018,1104.1484828956843,1091.4389416409294,1078.7294003861748,1066.0198591314199,1053.3103178766653,1040.6007766219102,1030.3551644831705,1020.1095523444308,1009.8639402056911,999.61832806695122,989.37271592821162,979.12710378947179,968.88149165073207,958.63587951199224,948.39026737325253,938.14465523451304,929.49944440934723,920.85423358418154,912.20902275901585,903.56381193385005,894.91860110868447,886.27339028351878,877.62817945835297,868.98296863318728,860.33775780802159,851.69254698285602]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",{"$f":" $S$40*(L123+L169)","v":2024.2031346704669},1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",{"$f":" $S$40*(L124+L170)","v":2024.2031346704669},1942.4171494312561,1780.8856607714097,1619.3541721115635,1457.822683451717,1296.2911947918706,1134.7597061320239,1079.2504286020223,1023.7411510720208,968.23187354201934,912.72259601201779,857.21331848201658,829.06601548708466,800.91871249215274,772.77140949722082,744.62410650228901,716.47680350735709,701.25500121788423,686.03319892841125,670.81139663893828,655.58959434946541,640.36779205999244,625.14598977051958,609.9241874810466,594.70238519157374,579.48058290210076,564.2587806126279,551.12828850601011,537.99779639939231,524.86730429277452,511.73681218615667,498.60632007953876,485.47582797292097,{"$f":" $S$40*(AS124+AS170)","v":472.34533586630317},459.21484375968538,446.08435165306759,432.95385954644968]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",{"$f":" $S$40*(L125+L171)","v":2024.2031346704669},1942.4171494312561,1843.7059197502595,1744.9946900692628,1646.2834603882663,1547.5722307072697,1448.8610010262726,1379.918497400155,1310.9759937740373,1242.0334901479196,1173.0909865218018,1104.1484828956843,1091.4389416409294,1078.7294003861748,1066.0198591314199,1053.3103178766653,1040.6007766219102,1030.3551644831705,1020.1095523444308,1009.8639402056911,999.61832806695122,989.37271592821162,979.12710378947179,968.88149165073207,958.63587951199224,948.39026737325253,938.14465523451304,929.49944440934723,920.85423358418154,912.20902275901585,903.56381193385005,894.91860110868447,886.27339028351878,{"$f":" $S$40*(AS125+AS171)","v":877.62817945835297},868.98296863318728,860.33775780802159,851.69254698285602]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":" $S$40*(L126+L172)","v":2024.2031346704669},1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - 14% - Low",{"$f":"(L118+L164)*($S$40-1)","v":46.550561226367883},{"$f":"(M118+M164)*($S$40-1)","v":44.669730469746959},40.954993878317531,37.240257286888109,33.525520695458681,29.81078410402926,26.096047512599824,24.819501706483162,23.542955900366501,22.266410094249842,20.98986428813318,19.713318482016525,19.066015487084641,18.418712492152753,17.771409497220869,17.124106502288981,16.476803507357097,16.126748007829807,15.776692508302517,15.426637008775227,15.076581509247937,14.726526009720647,14.376470510193357,14.026415010666067,13.676359511138777,13.326304011611489,12.976248512084199,12.674286833301917,12.372325154519634,12.070363475737352,11.76840179695507,11.466440118172786,11.164478439390503,10.862516760608221,10.560555081825939,10.258593403043657,9.9566317242613724]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",{"$f":"(L119+L165)*($S$40-1)","v":46.550561226367883},44.669730469746959,42.399670186620604,40.129609903494249,37.859549620367893,35.589489337241538,33.319429054115176,31.73395960138204,30.148490148648904,28.563020695915768,26.977551243182631,25.392081790449502,25.099800710450666,24.807519630451832,24.515238550452999,24.222957470454162,23.930676390455325,23.695058241764105,23.459440093072882,23.223821944381658,22.988203795690438,22.752585646999218,22.516967498307999,22.281349349616775,22.045731200925552,21.810113052234332,21.574494903543115,21.375681153609243,21.17686740367537,20.978053653741497,20.779239903807625,20.580426153873752,20.381612403939879,20.182798654006007,19.983984904072134,19.785171154138261,19.586357404204396]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",{"$f":"(L120+L166)*($S$40-1)","v":46.550561226367883},{"$f":"(M120+M166)*($S$40-1)","v":44.669730469746959},44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",{"$f":"(L121+L167)*($S$40-1)","v":46.550561226367883},44.669730469746959,40.954993878317531,37.240257286888109,33.525520695458681,29.81078410402926,26.096047512599824,24.819501706483162,23.542955900366501,22.266410094249842,20.98986428813318,19.713318482016525,19.066015487084641,18.418712492152753,17.771409497220869,17.124106502288981,16.476803507357097,16.126748007829807,15.776692508302517,15.426637008775227,15.076581509247937,14.726526009720647,14.376470510193357,14.026415010666067,13.676359511138777,13.326304011611489,12.976248512084199,12.674286833301917,12.372325154519634,12.070363475737352,11.76840179695507,11.466440118172786,11.164478439390503,10.862516760608221,10.560555081825939,10.258593403043657,9.9566317242613724]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",{"$f":"(L122+L168)*($S$40-1)","v":46.550561226367883},44.669730469746959,42.399670186620604,40.129609903494249,37.859549620367893,35.589489337241538,33.319429054115176,31.73395960138204,30.148490148648904,28.563020695915768,26.977551243182631,25.392081790449502,25.099800710450666,24.807519630451832,24.515238550452999,24.222957470454162,23.930676390455325,23.695058241764105,23.459440093072882,23.223821944381658,22.988203795690438,22.752585646999218,22.516967498307999,22.281349349616775,22.045731200925552,21.810113052234332,21.574494903543115,21.375681153609243,21.17686740367537,20.978053653741497,20.779239903807625,20.580426153873752,20.381612403939879,20.182798654006007,19.983984904072134,19.785171154138261,19.586357404204396]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",{"$f":"(L123+L169)*($S$40-1)","v":46.550561226367883},44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",{"$f":"(L124+L170)*($S$40-1)","v":46.550561226367883},44.669730469746959,40.954993878317531,37.240257286888109,33.525520695458681,29.81078410402926,26.096047512599824,24.819501706483162,23.542955900366501,22.266410094249842,20.98986428813318,19.713318482016525,19.066015487084641,18.418712492152753,17.771409497220869,17.124106502288981,16.476803507357097,16.126748007829807,15.776692508302517,15.426637008775227,15.076581509247937,14.726526009720647,14.376470510193357,14.026415010666067,13.676359511138777,13.326304011611489,12.976248512084199,12.674286833301917,12.372325154519634,12.070363475737352,11.76840179695507,11.466440118172786,11.164478439390503,{"$f":"(AS124+AS170)*($S$40-1)","v":10.862516760608221},10.560555081825939,10.258593403043657,9.9566317242613724]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",{"$f":"(L125+L171)*($S$40-1)","v":46.550561226367883},44.669730469746959,42.399670186620604,40.129609903494249,37.859549620367893,35.589489337241538,33.319429054115176,31.73395960138204,30.148490148648904,28.563020695915768,26.977551243182631,25.392081790449502,25.099800710450666,24.807519630451832,24.515238550452999,24.222957470454162,23.930676390455325,23.695058241764105,23.459440093072882,23.223821944381658,22.988203795690438,22.752585646999218,22.516967498307999,22.281349349616775,22.045731200925552,21.810113052234332,21.574494903543115,21.375681153609243,21.17686740367537,20.978053653741497,20.779239903807625,20.580426153873752,20.381612403939879,{"$f":"(AS125+AS171)*($S$40-1)","v":20.182798654006007},19.983984904072134,19.785171154138261,19.586357404204396]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":"(L126+L172)*($S$40-1)","v":46.550561226367883},44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959,44.669730469746959]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Low",1977.6525734440991,1897.7474189615091,1739.9306668930922,1582.1139148246752,1424.2971627562583,1266.4804106878414,1108.663658619424,1054.4309268955392,1000.1981951716543,945.96546344776948,891.73273172388463,837.5,810,782.5,755,727.5,700,685.12825321005437,670.25650642010874,655.3847596301631,640.51301284021747,625.64126605027184,610.76951926032621,595.89777247038057,581.02602568043494,566.15427889048931,551.28253210054368,538.45400167270816,525.62547124487264,512.79694081703713,499.96841038920161,487.13987996136598,474.31134953353046,461.48281910569494,448.65428867785943,435.82575825002391,422.99722782218828]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",1977.6525734440991,1897.7474189615091,1801.3062495636389,1704.8650801657686,1608.4239107678984,1511.9827413700282,1415.5415719721575,1348.1845377987729,1280.8275036253883,1213.4704694520037,1146.1134352786191,1078.7564011052348,1066.3391409304788,1053.9218807557229,1041.504620580967,1029.087360406211,1016.670100231455,1006.6601062414064,996.65011225135788,986.64011826130934,976.6301242712608,966.62013028121237,956.61013629116383,946.60014230111528,936.59014831106674,926.5801543210182,916.57016033096988,908.12376325573803,899.67736618050617,891.23096910527431,882.78457203004245,874.33817495481071,865.89177787957885,857.445380804347,848.99898372911514,840.55258665388328,832.10618957865165]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",1977.6525734440991,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",1977.6525734440991,1897.7474189615091,1739.9306668930922,1582.1139148246752,1424.2971627562583,1266.4804106878414,1108.663658619424,1054.4309268955392,1000.1981951716543,945.96546344776948,891.73273172388463,837.5,810,782.5,755,727.5,700,685.12825321005437,670.25650642010874,655.3847596301631,640.51301284021747,625.64126605027184,610.76951926032621,595.89777247038057,581.02602568043494,566.15427889048931,551.28253210054368,538.45400167270816,525.62547124487264,512.79694081703713,499.96841038920161,487.13987996136598,474.31134953353046,461.48281910569494,448.65428867785943,435.82575825002391,422.99722782218828]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",1977.6525734440991,1897.7474189615091,1801.3062495636389,1704.8650801657686,1608.4239107678984,1511.9827413700282,1415.5415719721575,1348.1845377987729,1280.8275036253883,1213.4704694520037,1146.1134352786191,1078.7564011052348,1066.3391409304788,1053.9218807557229,1041.504620580967,1029.087360406211,1016.670100231455,1006.6601062414064,996.65011225135788,986.64011826130934,976.6301242712608,966.62013028121237,956.61013629116383,946.60014230111528,936.59014831106674,926.5801543210182,916.57016033096988,908.12376325573803,899.67736618050617,891.23096910527431,882.78457203004245,874.33817495481071,865.89177787957885,857.445380804347,848.99898372911514,840.55258665388328,832.10618957865165]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",{"$f":"L120","v":1977.6525734440991},1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",1977.6525734440991,1897.7474189615091,1739.9306668930922,1582.1139148246752,1424.2971627562583,1266.4804106878414,1108.663658619424,1054.4309268955392,1000.1981951716543,945.96546344776948,891.73273172388463,837.5,810,782.5,755,727.5,700,685.12825321005437,670.25650642010874,655.3847596301631,640.51301284021747,625.64126605027184,610.76951926032621,595.89777247038057,581.02602568043494,566.15427889048931,551.28253210054368,538.45400167270816,525.62547124487264,512.79694081703713,499.96841038920161,487.13987996136598,474.31134953353046,461.48281910569494,448.65428867785943,435.82575825002391,422.99722782218828]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",1977.6525734440991,1897.7474189615091,1801.3062495636389,1704.8650801657686,1608.4239107678984,1511.9827413700282,1415.5415719721575,1348.1845377987729,1280.8275036253883,1213.4704694520037,1146.1134352786191,1078.7564011052348,1066.3391409304788,1053.9218807557229,1041.504620580967,1029.087360406211,1016.670100231455,1006.6601062414064,996.65011225135788,986.64011826130934,976.6301242712608,966.62013028121237,956.61013629116383,946.60014230111528,936.59014831106674,926.5801543210182,916.57016033096988,908.12376325573803,899.67736618050617,891.23096910527431,882.78457203004245,874.33817495481071,865.89177787957885,857.445380804347,848.99898372911514,840.55258665388328,832.10618957865165]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",1977.6525734440991,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - 14% - Low",17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",17,16,15.2,14.399999999999999,13.599999999999998,12.799999999999997,11.999999999999996,11.199999999999996,10.399999999999995,9.5999999999999943,8.7999999999999936,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",17,16,{"$f":"M133-($M$133-$W$133)/10","v":15.2},{"$f":"N133-($M$133-$W$133)/10","v":14.399999999999999},13.599999999999998,12.799999999999997,11.999999999999996,11.199999999999996,10.399999999999995,9.5999999999999943,8.7999999999999936,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",17,16,15.2,14.399999999999999,13.599999999999998,12.799999999999997,11.999999999999996,11.199999999999996,10.399999999999995,9.5999999999999943,8.7999999999999936,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - 14% - Low",{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L118 * 1 + L164) +L129) * 1000 / (L74 * 8760)) + L140 + 0","v":168.77109816012694},{"$f":" (($S$44 * $S$42 * $S$40 * (M118 * 1 + M164) +M129) * 1000 / (M74 * 8760)) + M140 + 0","v":161.69673829323955},148.51956838411272,134.52700382397478,120.53443926383686,106.54187470369895,93.364704794572077,89.116658675148017,84.868612555723942,80.620566436299868,76.372520316875807,72.124474197451761,69.970401102278643,67.81632800710554,65.662254911932422,63.50818181675929,61.354108721586186,60.189205825642588,59.02430292969899,57.859400033755392,56.69449713781178,55.529594241868182,54.364691345924584,53.199788449980971,52.03488555403738,50.869982658093782,49.705079762150177,48.700221862324355,47.695363962498533,46.690506062672711,45.685648162846881,44.680790263021052,43.67593236319523,42.671074463369401,41.666216563543585,40.661358663717756,39.656500763891927]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L119 * 1 + L165) +L130) * 1000 / (L75 * 8760)) + L141 + 0","v":168.77109816012694},{"$f":" (($S$44 * $S$42 * $S$40 * (M119 * 1 + M165) +M130) * 1000 / (M75 * 8760)) + M141 + 0","v":161.69673829323955},153.49019245363121,145.28364661402287,137.07710077441456,128.87055493480622,120.66400909519787,114.73562155316921,108.80723401114057,102.87884646911192,96.950458927083289,91.022071385054659,90.049428255665347,89.076785126276008,88.104141996886696,87.13149886749737,86.158855738108031,85.374773602224096,84.590691466340175,83.80660933045624,83.022527194572305,82.238445058688384,81.454362922804449,80.670280786920515,79.88619865103658,79.102116515152645,78.318034379268724,77.656428681417609,76.994822983566493,76.333217285715378,75.671611587864263,75.010005890013133,74.348400192162018,73.686794494310888,73.025188796459787,72.363583098608643,71.701977400757556]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 14% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L120 * 1 + L166) +L131) * 1000 / (L76 * 8760)) + L142 + 0","v":168.77109816012694},{"$f":" (($S$44 * $S$42 * $S$40 * (M120 * 1 + M166) +M131) * 1000 / (M76 * 8760)) + M142 + 0","v":162.51213294425062},162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L121 * 1 + L167) +L132) * 1000 / (L77 * 8760)) + L143 + 0","v":118.13976871208887},{"$f":" (($S$44 * $S$42 * $S$40 * (M121 * 1 + M167) +M132) * 1000 / (M77 * 8760)) + M143 + 0","v":113.18771680526768},103.96369786887891,94.168902676782352,84.374107484685808,74.579312292589279,65.355293356200463,62.381661072603613,59.408028789006757,56.434396505409914,53.460764221813072,50.487131938216244,48.979280771595057,47.471429604973885,45.963578438352698,44.455727271731504,42.947876105110332,42.132444077949813,41.317012050789295,40.501580023628776,39.68614799646825,38.870715969307732,38.055283942147213,37.239851914986687,36.424419887826168,35.60898786066565,34.793555833505124,34.09015530362705,33.386754773748976,32.683354243870902,31.97995371399282,31.276553184114739,30.573152654236665,29.869752124358584,29.166351594480513,28.462951064602432,27.759550534724351]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - Mid",118.13976871208887,{"$f":" (($S$44 * $S$42 * $S$40 * (M122 * 1 + M168) +M133) * 1000 / (M78 * 8760)) + M144 + 0","v":113.18771680526768},107.44313471754185,101.69855262981602,95.95397054209019,90.209388454364372,84.464806366638513,80.314935087218458,76.165063807798404,72.01519252837835,67.86532124895831,63.715449969538263,63.034599778965742,62.353749588393207,61.672899397820686,60.992049207248158,60.311199016675623,59.76234152155687,59.213484026438124,58.664626531319378,58.115769036200611,57.566911541081872,57.018054045963119,56.469196550844366,55.920339055725613,55.37148156060686,54.822624065488114,54.359500076992333,53.896376088496545,53.433252100000765,52.970128111504984,52.507004123009196,52.043880134513415,51.580756146017627,51.117632157521854,50.654508169026059,50.191384180530292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 20% - High",118.13976871208887,{"$f":" (($S$44 * $S$42 * $S$40 * (M123 * 1 + M169) +M134) * 1000 / (M79 * 8760)) + M145 + 0","v":113.75849306097545},113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Low",84.38554908006347,{"$f":" (($S$44 * $S$42 * $S$40 * (M124 * 1 + M170) +M135) * 1000 / (M80 * 8760)) + M146 + 0","v":80.848369146619774},74.259784192056358,67.26350191198739,60.267219631918429,53.270937351849476,46.682352397286039,44.558329337574008,42.434306277861971,40.310283218149934,38.186260158437904,36.06223709872588,34.985200551139322,33.90816400355277,32.831127455966211,31.754090908379645,30.677054360793093,30.094602912821294,29.512151464849495,28.929700016877696,28.34724856890589,27.764797120934091,27.182345672962292,26.599894224990486,26.01744277701869,25.434991329046891,24.852539881075089,24.350110931162178,23.847681981249266,23.345253031336355,22.842824081423441,22.340395131510526,21.837966181597615,21.3355372316847,20.833108281771793,20.330679331858878,19.828250381945963]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - Mid",84.38554908006347,{"$f":" (($S$44 * $S$42 * $S$40 * (M125 * 1 + M171) +M136) * 1000 / (M81 * 8760)) + M147 + 0","v":80.848369146619774},76.745096226815605,72.641823307011435,68.53855038720728,64.435277467403111,60.332004547598935,57.367810776584605,54.403617005570283,51.43942323455596,48.475229463541645,45.511035692527329,45.024714127832674,44.538392563138004,44.052070998443348,43.565749433748685,43.079427869054015,42.687386801112048,42.295345733170087,41.90330466522812,41.511263597286153,41.119222529344192,40.727181461402225,40.335140393460257,39.94309932551829,39.551058257576322,39.159017189634362,38.828214340708804,38.497411491783247,38.166608642857689,37.835805793932131,37.505002945006567,37.174200096081009,{"$f":" (($S$44 * $S$42 * $S$40 * (AS125 * 1 + AS171) +AS136) * 1000 / (AS81 * 8760)) + AS147 + 0","v":36.843397247155444},36.512594398229893,36.181791549304322,35.850988700378778]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - 28% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L126 * 1 + L172) +L137) * 1000 / (L82 * 8760)) + L148 + 0","v":84.38554908006347},81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Bolinger, M.; Seel, J. (2015). Utility-Scale Solar 2014: An Empirical Analysis of Project Cost, Performance, and Pricing Trends in the United States. Berkeley, CA: Lawrence Berkeley National Laboratory."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Literature review of UPV capital cost projections.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"US Department of Energy. SunShot Vision Study: February 2012. NREL Report No. BK5200-47927. "]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Solar - PV Dist. Res","index":5,"n_rows":420,"n_cols":48,"rows_kept":420,"cut":false,"hidden":false,"merged":[[404,7,404,11],[404,12,404,26],[405,7,405,11],[405,12,405,26],[401,7,401,11],[401,12,401,26],[402,7,402,11],[402,12,402,26],[403,7,403,11],[403,12,403,26],[391,7,391,11],[391,12,391,26],[392,7,392,11],[392,12,392,26],[393,7,393,11],[393,12,393,26],[400,7,400,11],[400,12,400,26],[394,7,394,11],[394,12,394,26],[395,7,395,11],[395,12,395,26],[396,7,396,11],[396,12,396,26],[397,7,397,11],[397,12,397,26],[398,7,398,11],[398,12,398,26],[399,7,399,11],[45,7,55,7],[45,9,47,9],[58,14,58,17],[59,14,59,17],[60,14,60,16],[49,9,51,9],[53,9,55,9],[45,14,45,15],[388,6,388,26],[58,7,64,7],[58,9,60,9],[62,9,64,9],[70,6,70,19],[73,7,136,7],[73,9,81,9],[84,9,92,9],[95,9,103,9],[106,9,114,9],[117,9,125,9],[128,9,136,9],[140,7,148,7],[140,9,148,9],[151,7,159,7],[162,7,170,7],[40,7,42,7],[40,9,42,9],[40,14,40,17],[41,14,41,17],[42,14,42,17],[13,21,26,25],[14,14,14,19],[15,9,17,9],[15,14,15,19],[16,14,16,19],[17,14,17,19],[19,9,21,9],[23,14,23,15],[23,16,23,17],[24,14,24,15],[24,16,24,17],[26,14,26,18],[18,14,20,17],[151,9,159,9],[162,9,170,9],[11,7,37,7],[11,9,13,9],[11,14,11,15],[23,9,25,9],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[34,14,34,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,14,43,17],[35,9,37,9],[35,14,35,17],[11,16,11,19],[13,14,13,19],[21,14,21,17],[22,14,22,15],[22,16,22,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17]]}
["Solar Distributed Residential PV Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - 12.5%",0.125,null,null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0.161]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0.20699999999999999,null,null,"Residential Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Res system is fixed-tilt roof mounted  with capacity of 5 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - 12.5%",{"$f":"L12*8760","v":1095},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"L13*8760","v":1410.3600000000001},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"L14*8760","v":1813.32},null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Low, Mid, and High represent projections from 10 price projections from 5 separate institutions.",null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - 12.5%",{"$f":" $S$40 * (L28 + L46)","v":3284.9810947113901},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":" $S$40 * (L29 + L47)","v":3284.9810947113901},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":" $S$40 * (L30 + L48)","v":3284.9810947113901},null,null,null,null,null,null,731,926000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential PV - 12.5%",null,"dSolar minimum CF 12.5%"]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Res PV - 12.5%",{"$f":"(L28+L46)*($S$40-1)","v":0},null,null,"Residential PV - 16.1%",null,"dSolar average CF 16.1%"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"(L29+L47)*($S$40-1)","v":0},null,null,"Residential PV - 20.7%",null,"dSolar maximum CF 20.7%"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"(L30+L48)*($S$40-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - 12.5%",{"$f":"L110","v":3284.9810947113901},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"L111","v":3284.9810947113901},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"L112","v":3284.9810947113901},null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Res PV - 12.5%",20,null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",20,null,null,"Customer Equity Discount Rate - Nominal",null,null,null,0.13,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",20,null,null,"Calculated Equity Discount Rate - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - 12.5%",0,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,1]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - 12.5%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O54:T54,O56:T56)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":8.3290299431659706E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - 12.5%",{"$f":"L50+L54","v":0},null,null,"Construction Duration yrs",null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"L51+L55","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"L52+L56","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Res PV - 12.5%",0,null,null,1,0,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0,null,null,2,0,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Res PV - 12.5%",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",0,null,"Depreciation",{"$f":"1/((1+$S$38)*(1+$S$28))^O53","v":0.92524056254626186},{"$f":"1/((1+$S$38)*(1+$S$28))^P53","v":0.85607009858092309},0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - 12.5%",{"$f":" (($S$44 * $S$42 * $S$40 * (L28 * 1 + L46) +L32) * 1000 / (L12 * 8760)) + L36 + 0","v":299.82716688263588},null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":" (($S$44 * $S$42 * $S$40 * (L29 * 1 + L47) +L33) * 1000 / (L13 * 8760)) + L37 + 0","v":232.78506745546264},null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":" (($S$44 * $S$42 * $S$40 * (L30 * 1 + L48) +L34) * 1000 / (L14 * 8760)) + L38 + 0","v":181.05505246535986},null,null,"* not currently included in LCOE calculation"]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Res PV - 12.5%",{"$f":"(((L28*$S$44*(1-$S$36*$S$41))/(8760*L12*(1-$S$36))+L32/(8760*L12))*1000)+L36","v":299.82716688263594}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1%",{"$f":"(((L29*$S$44*(1-$S$36*$S$41))/(8760*L13*(1-$S$36))+L33/(8760*L13))*1000)+L37","v":232.78506745546264}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%",{"$f":"(((L30*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L34/(8760*L14))*1000)+L38","v":181.05505246535986}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - 12.5% - Low",{"$f":"$L$12","v":0.125},{"$f":"$L$12","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",{"$f":"$L$12","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",{"$f":"$L$12","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":"$L$13","v":0.161},{"$f":"$L$13","v":0.161},0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",{"$f":"$L$13","v":0.161},0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",{"$f":"$L$13","v":0.161},0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",{"$f":"$L$14","v":0.20699999999999999},{"$f":"$L$14","v":0.20699999999999999},0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",{"$f":"$L$14","v":0.20699999999999999},0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":"$L$14","v":0.20699999999999999},0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - 12.5% - Low",{"$f":"L74*8760","v":1095},1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",{"$f":"L75*8760","v":1095},1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",{"$f":"L76*8760","v":1095},1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":"L77*8760","v":1410.3600000000001},1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",{"$f":"L78*8760","v":1410.3600000000001},1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",{"$f":"L79*8760","v":1410.3600000000001},1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001,1410.3600000000001]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",{"$f":"L80*8760","v":1813.32},1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,{"$f":"AT80*8760","v":1813.32},1813.32,1813.32]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",{"$f":"L81*8760","v":1813.32},1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,{"$f":"AT81*8760","v":1813.32},1813.32,1813.32]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":"L82*8760","v":1813.32},1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32,1813.32]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - 12.5% - Low",{"$f":" $S$40*(L107+L152)","v":3284.9810947113901},3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",{"$f":" $S$40*(L108+L153)","v":3284.9810947113901},3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",{"$f":" $S$40*(L109+L154)","v":3284.9810947113901},3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":" $S$40*(L110+L155)","v":3284.9810947113901},3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",{"$f":" $S$40*(L111+L156)","v":3284.9810947113901},3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",{"$f":" $S$40*(L112+L157)","v":3284.9810947113901},3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",{"$f":" $S$40*(L113+L158)","v":3284.9810947113901},3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,{"$f":" $S$40*(AS113+AS158)","v":984.46494417424674},978.11355743763875,971.76217070103075,965.41078396442254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",{"$f":" $S$40*(L114+L159)","v":3284.9810947113901},3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,{"$f":" $S$40*(AS114+AS159)","v":1215.0202827131188},1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":" $S$40*(L115+L160)","v":3284.9810947113901},3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - 12.5% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",{"$f":"L109","v":3284.9810947113901},3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Res PV - 12.5% - Low",20,18,16,14,12,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",20,18,17.2,16.399999999999999,15.599999999999998,14.799999999999997,13.999999999999996,13.199999999999996,12.399999999999995,11.599999999999994,10.799999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",20,18,16,14,12,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",20,18,17.2,16.399999999999999,15.599999999999998,14.799999999999997,13.999999999999996,13.199999999999996,12.399999999999995,11.599999999999994,10.799999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",20,18,16,14,12,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",20,18,17.2,16.399999999999999,15.599999999999998,14.799999999999997,13.999999999999996,13.199999999999996,12.399999999999995,11.599999999999994,10.799999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - 12.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - 12.5% - Low",{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - 12.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - 12.5% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L107 * 1 + L152) +L118) * 1000 / (L74 * 8760)) + L129 + 0","v":299.82716688263588},281.83056750674206,255.43751068479077,229.04445386283948,202.65139704088816,176.25834021893684,151.69176741525044,142.77794199630617,133.86411657736195,124.95029115841773,116.03646573947347,107.12264032052927,106.03386009576033,104.94507987099141,103.85629964622245,102.76751942145353,101.67873919668455,101.24322710677697,100.80771501686939,100.3722029269618,99.936690837054229,99.501178747146653,99.065666657239078,98.630154567331502,98.194642477423926,97.759130387516336,97.323618297608746,96.779228185224284,96.234838072839821,95.690447960455344,95.146057848070868,94.601667735686391,94.057277623301914,93.512887510917452,92.968497398532975,92.424107286148512,91.879717173764035]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L108 * 1 + L153) +L119) * 1000 / (L75 * 8760)) + L130 + 0","v":299.82716688263588},281.83056750674206,266.6571446482161,251.48372178969018,236.31029893116431,221.13687607263839,205.96345321411241,196.3484810107378,186.73350880736325,177.11853660398867,167.5035644006141,157.88859219723952,153.63187605321266,149.37515990918584,145.11844376515899,140.86172762113216,136.60501147710539,134.69111557497826,132.77721967285115,130.86332377072404,128.94942786859693,127.03553196646979,125.12163606434271,123.20774016221557,121.29384426008849,119.3799483579614,117.46605245583426,116.86722333221132,116.26839420858842,115.66956508496551,115.07073596134259,114.47190683771963,113.87307771409672,113.27424859047382,112.67541946685091,112.07659034322798,111.47776121960503]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 12.5% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L109 * 1 + L154) +L120) * 1000 / (L76 * 8760)) + L131 + 0","v":299.82716688263588},283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L110 * 1 + L155) +L121) * 1000 / (L77 * 8760)) + L132 + 0","v":232.78506745546264},218.81255241206679,198.3210486683158,177.82954492456477,157.33804118081378,136.84653743706275,117.77311134724411,110.8524394381259,103.93176752900771,97.011095619889531,90.090423710771319,83.169751801653149,82.324425540186596,81.479099278720028,80.633773017253461,79.788446755786893,78.943120494320297,78.604989989733667,78.266859485147037,77.928728980560393,77.590598475973778,77.252467971387148,76.914337466800518,76.576206962213888,76.238076457627258,75.899945953040628,75.561815448453999,75.139152317720701,74.716489186987431,74.293826056254147,73.871162925520849,73.448499794787566,73.025836664054268,72.603173533320998,72.180510402587714,71.75784727185443,71.335184141121132]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L111 * 1 + L156) +L122) * 1000 / (L78 * 8760)) + L133 + 0","v":232.78506745546264},218.81255241206679,207.03194460265226,195.2513367932377,183.47072898382319,171.69012117440866,159.90951336499407,152.44447283442375,144.97943230385343,137.51439177328311,130.04935124271279,122.58431071214248,119.27940687361232,115.97450303508217,112.669599196552,109.36469535802185,106.05979151949174,104.57384749610111,103.08790347271052,101.60195944931991,100.11601542592929,98.630071402538647,97.14412737914806,95.65818335575743,94.172239332366829,92.686295308976227,91.200351285585597,90.735421841778972,90.270492397972362,89.805562954165765,89.340633510359154,88.875704066552501,88.41077462274589,87.945845178939294,87.480915735132683,87.015986291326058,86.551056847519433]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 16.1% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L112 * 1 + L157) +L123) * 1000 / (L79 * 8760)) + L134 + 0","v":232.78506745546264},220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L113 * 1 + L158) +L124) * 1000 / (L80 * 8760)) + L135 + 0","v":181.05505246535986},170.18754076494085,154.24970451980118,138.31186827466152,122.37403202952184,106.43619578438215,91.60130882563432,86.218564007431269,80.835819189228232,75.453074371025195,70.070329552822145,64.687584734619122,64.030108753478473,63.372632772337809,62.715156791197138,62.057680810056482,61.400204828915797,61.137214436459523,60.874224044003256,60.611233651546982,60.348243259090722,60.085252866634455,59.822262474178196,59.559272081721922,59.296281689265655,59.033291296809388,58.770300904353114,58.441562913782775,58.11282492321245,57.784086932642118,57.455348942071787,57.126610951501441,56.797872960931109,{"$f":" (($S$44 * $S$42 * $S$40 * (AS113 * 1 + AS158) +AS124) * 1000 / (AS80 * 8760)) + AS135 + 0","v":56.469134970360784},56.140396979790445,55.81165898922012,55.482920998649782]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L114 * 1 + L159) +L125) * 1000 / (L81 * 8760)) + L136 + 0","v":181.05505246535986},170.18754076494085,161.02484580206288,151.86215083918489,142.69945587630696,133.53676091342896,124.37406595055097,118.56792331566292,112.7617806807749,106.95563804588689,101.14949541099885,95.343352776110834,92.772872012809586,90.202391249508366,87.631910486207119,85.061429722905899,82.490948959604708,81.335214719189764,80.179480478774863,79.023746238359934,77.868011997945018,76.712277757530074,75.556543517115173,74.40080927670023,73.245075036285328,72.089340795870413,70.933606555455484,70.571994765828094,70.210382976200734,69.848771186573373,69.487159396946012,69.125547607318623,68.763935817691262,{"$f":" (($S$44 * $S$42 * $S$40 * (AS114 * 1 + AS159) +AS125) * 1000 / (AS81 * 8760)) + AS136 + 0","v":68.402324028063902},68.040712238436541,67.679100448809166,67.317488659181791]
[null,null,null,null,null,null,null,null,null,null,"Res PV - 20.7%  - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L115 * 1 + L160) +L126) * 1000 / (L82 * 8760)) + L137 + 0","v":181.05505246535986},{"$f":" (($S$44 * $S$42 * $S$40 * (M115 * 1 + M160) +M126) * 1000 / (M82 * 8760)) + M137 + 0","v":171.29049005133268},171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,null,null,null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\n"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"X"]

{"sheet":"Solar - PV Dist. Comm","index":6,"n_rows":407,"n_cols":48,"rows_kept":407,"cut":false,"hidden":false,"merged":[[404,8,404,12],[404,13,404,27],[405,8,405,12],[405,13,405,27],[406,8,406,12],[406,13,406,27],[400,8,400,12],[401,8,401,12],[401,13,401,27],[402,8,402,12],[402,13,402,27],[403,8,403,12],[403,13,403,27],[397,8,397,12],[397,13,397,27],[398,8,398,12],[398,13,398,27],[399,8,399,12],[399,13,399,27],[394,8,394,12],[394,13,394,27],[395,8,395,12],[395,13,395,27],[396,8,396,12],[396,13,396,27],[178,6,178,47],[389,7,389,27],[392,8,392,12],[392,13,392,27],[393,8,393,12],[393,13,393,27],[128,9,136,9],[140,7,148,7],[140,9,148,9],[151,7,159,7],[151,9,159,9],[162,7,170,7],[162,9,170,9],[73,7,136,7],[73,9,81,9],[84,9,92,9],[95,9,103,9],[106,9,114,9],[117,9,125,9],[11,7,37,7],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[58,7,64,7],[58,9,60,9],[62,9,64,9],[22,14,22,15],[22,16,22,17],[23,9,25,9],[38,14,38,17],[39,14,39,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[35,9,37,9],[35,14,35,17],[36,14,36,17],[37,14,37,17],[18,14,19,17],[70,6,70,19],[45,7,55,7],[45,9,47,9],[49,9,51,9],[53,9,55,9],[40,7,42,7],[40,9,42,9],[40,14,40,17],[41,14,41,17],[42,14,42,17],[43,14,43,17],[45,14,45,15],[58,14,58,17],[59,14,59,17],[60,14,60,16],[13,21,26,25],[14,14,14,19],[15,9,17,9],[15,14,15,19],[16,14,16,19],[17,14,17,19],[19,9,21,9],[20,14,20,17],[23,14,23,15],[23,16,23,17],[24,14,24,15],[24,16,24,17],[26,14,26,18],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[21,14,21,17]]}
["Solar Distributed Commercial PV Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - 11.4%",0.114,null,null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0.14499999999999999]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0.187,null,null,"Commercial Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Commercial system is fixed-tilt roof mounted with capacity of 300 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - 11.4%",{"$f":"L12*8760","v":998.64},null,null,"Overnight Capital Cost, Fixed O&M, and Variable O&M costs represent $/kW DC; "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"L13*8760","v":1270.1999999999998},null,null,"Capacity factor includes a conversion to AC. Therefore LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"L14*8760","v":1638.12},null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Low, Mid, and High represent projections from 12 price projections from 6 separate institutions.",null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - 11.4%",{"$f":" $S$40 * (L28 + L46)","v":2699.0704726412869},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":" $S$40 * (L29 + L47)","v":2699.0704726412869},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":" $S$40 * (L30 + L48)","v":2699.0704726412869},null,null,null,null,null,null,386,506000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial PV - 11.4%",null,"dSolar minimum CF 11.4%"]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Comm PV - 11.4%",{"$f":"(L28+L46)*($S$40-1)","v":62.070472641286663},null,null,"Commercial PV - 14.5%",null,"dSolar average CF 14.5%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"(L29+L47)*($S$40-1)","v":62.070472641286663},null,null,"Commercial PV - 18.7%",null,"dSolar maximum CF 18.7%"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"(L30+L48)*($S$40-1)","v":62.070472641286663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - 11.4%",{"$f":"L110","v":2637},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"L111","v":2637},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"L112","v":2637},null,null,"InteCommt Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Comm PV - 11.4%",15,null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",15,null,null,"Customer Equity Discount Rate - Nominal",null,null,null,0.13,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",15,null,null,"Calculated Equity Discount Rate - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - 11.4%",0,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P51,Q49:Q51)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - 11.4%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O54:T54,O56:T56)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":8.3290299431659706E-2}]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - 11.4%",{"$f":"L50+L54","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"L51+L55","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"L52+L56","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Comm PV - 11.4%",0,null,null,1,0,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0,null,null,2,0,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Comm PV - 11.4%",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",0,null,"Depreciation",{"$f":"1/((1+$S$38)*(1+$S$28))^O53","v":0.92524056254626186},{"$f":"1/((1+$S$38)*(1+$S$28))^P53","v":0.85607009858092309},0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - 11.4%",{"$f":" (($S$44 * $S$42 * $S$40 * (L28 * 1 + L46) +L32) * 1000 / (L12 * 8760)) + L36 + 0","v":268.68572452054264},null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":" (($S$44 * $S$42 * $S$40 * (L29 * 1 + L47) +L33) * 1000 / (L13 * 8760)) + L37 + 0","v":211.24256962304736},null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":" (($S$44 * $S$42 * $S$40 * (L30 * 1 + L48) +L34) * 1000 / (L14 * 8760)) + L38 + 0","v":163.79771441359284},null,null,"* not currently included in LCOE calculation"]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Comm PV - 11.4%",{"$f":"(((L28*$S$44*(1-$S$36*$S$41))/(8760*L12*(1-$S$36))+L32/(8760*L12))*1000)+L36","v":262.85218848624305}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5%",{"$f":"(((L29*$S$44*(1-$S$36*$S$41))/(8760*L13*(1-$S$36))+L33/(8760*L13))*1000)+L37","v":206.65620336159802}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%",{"$f":"(((L30*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L34/(8760*L14))*1000)+L38","v":160.24144110926048}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - 11.4% - Low",{"$f":"$L$12","v":0.114},{"$f":"$L$12","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",{"$f":"$L$12","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",{"$f":"$L$12","v":0.114},0.114,{"$f":"$L$12","v":0.114},0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",{"$f":"$L$13","v":0.14499999999999999},{"$f":"$L$13","v":0.14499999999999999},0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",{"$f":"$L$13","v":0.14499999999999999},0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",{"$f":"$L$13","v":0.14499999999999999},0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",{"$f":"$L$14","v":0.187},{"$f":"$L$14","v":0.187},0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",{"$f":"$L$14","v":0.187},0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":"$L$14","v":0.187},0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - 11.4% - Low",{"$f":"L74*8760","v":998.64},998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",{"$f":"L75*8760","v":998.64},998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",{"$f":"L76*8760","v":998.64},998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64,998.64]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",{"$f":"L77*8760","v":1270.1999999999998},1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",{"$f":"L78*8760","v":1270.1999999999998},1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",{"$f":"L79*8760","v":1270.1999999999998},1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998,1270.1999999999998]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",{"$f":"L80*8760","v":1638.12},1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,{"$f":"AT80*8760","v":1638.12},1638.12,1638.12]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",{"$f":"L81*8760","v":1638.12},1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,{"$f":"AT81*8760","v":1638.12},1638.12,1638.12]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":"L82*8760","v":1638.12},1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12,1638.12]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - 11.4% - Low",{"$f":" $S$40*(L107+L152)","v":2699.0704726412869},2249.1145940782962,2034.1634520312932,1819.2123099842902,{"$f":" $S$40*(P107+P152)","v":1604.2611679372872},1389.3100258902841,1174.3588838432811,1137.1140878078711,1099.8692917724609,1062.6244957370507,1025.3796997016407,988.13490366623034,977.73348362763841,967.33206358904647,956.93064355045465,946.52922351186271,936.12780347327077,930.92709345397486,925.72638343467884,920.52567341538293,915.32496339608701,910.1242533767911,904.92354335749519,899.72283333819917,894.52212331890325,889.32141329960734,884.12070328031132,878.91999326101541,873.71928324171949,868.51857322242347,863.31786320312756,858.11715318383165,852.91644316453562,847.71573314523971,842.51502312594369,837.31431310664777,832.11360308735186]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",{"$f":" $S$40*(L108+L153)","v":2699.0704726412869},{"$f":" $S$40*(M108+M153)","v":2249.1145940782962},2169.1312187681965,2089.1478434580968,2009.164468147997,1929.1810928378975,1849.1977175277975,1764.9486285991418,1680.6995396704858,1596.4504507418301,1512.2013618131743,1427.9522728845182,1396.4143686581572,1364.8764644317962,1333.3385602054352,1301.800655979074,1270.2627517527126,1247.9007657157724,1225.5387796788323,1203.1767936418921,1180.8148076049517,1158.4528215680111,1136.090835531071,1113.7288494941306,1091.3668634571902,1069.0048774202498,1046.6428913833097,1040.7920926116019,1034.9412938398939,1029.0904950681859,1023.2396962964781,1017.3888975247701,1011.5380987530621,1005.6872999813542,999.83650120964626,993.98570243793836,988.13490366623034]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",{"$f":" $S$40*(L109+L154)","v":2699.0704726412869},2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",{"$f":" $S$40*(L110+L155)","v":2699.0704726412869},{"$f":" $S$40*(M110+M155)","v":2249.1145940782962},2034.1634520312932,1819.2123099842902,1604.2611679372872,1389.3100258902841,1174.3588838432811,1137.1140878078711,1099.8692917724609,1062.6244957370507,1025.3796997016407,988.13490366623034,977.73348362763841,967.33206358904647,956.93064355045465,946.52922351186271,936.12780347327077,930.92709345397486,925.72638343467884,920.52567341538293,915.32496339608701,910.1242533767911,904.92354335749519,899.72283333819917,894.52212331890325,889.32141329960734,884.12070328031132,878.91999326101541,873.71928324171949,868.51857322242347,863.31786320312756,858.11715318383165,852.91644316453562,847.71573314523971,842.51502312594369,837.31431310664777,832.11360308735186]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",{"$f":" $S$40*(L111+L156)","v":2699.0704726412869},2249.1145940782962,2169.1312187681965,2089.1478434580968,2009.164468147997,1929.1810928378975,1849.1977175277975,1764.9486285991418,1680.6995396704858,1596.4504507418301,1512.2013618131743,1427.9522728845182,1396.4143686581572,1364.8764644317962,1333.3385602054352,1301.800655979074,1270.2627517527126,1247.9007657157724,1225.5387796788323,1203.1767936418921,1180.8148076049517,1158.4528215680111,1136.090835531071,1113.7288494941306,1091.3668634571902,1069.0048774202498,1046.6428913833097,1040.7920926116019,1034.9412938398939,1029.0904950681859,1023.2396962964781,1017.3888975247701,1011.5380987530621,1005.6872999813542,999.83650120964626,993.98570243793836,988.13490366623034]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",{"$f":" $S$40*(L112+L157)","v":2699.0704726412869},2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",{"$f":" $S$40*(L113+L158)","v":2699.0704726412869},2249.1145940782962,2034.1634520312932,1819.2123099842902,1604.2611679372872,1389.3100258902841,1174.3588838432811,1137.1140878078711,1099.8692917724609,1062.6244957370507,1025.3796997016407,988.13490366623034,977.73348362763841,967.33206358904647,956.93064355045465,946.52922351186271,936.12780347327077,930.92709345397486,925.72638343467884,920.52567341538293,915.32496339608701,910.1242533767911,904.92354335749519,899.72283333819917,894.52212331890325,889.32141329960734,884.12070328031132,878.91999326101541,873.71928324171949,868.51857322242347,863.31786320312756,858.11715318383165,852.91644316453562,{"$f":" $S$40*(AS113+AS158)","v":847.71573314523971},842.51502312594369,837.31431310664777,832.11360308735186]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",{"$f":" $S$40*(L114+L159)","v":2699.0704726412869},2249.1145940782962,2169.1312187681965,2089.1478434580968,2009.164468147997,1929.1810928378975,1849.1977175277975,1764.9486285991418,1680.6995396704858,1596.4504507418301,1512.2013618131743,1427.9522728845182,1396.4143686581572,1364.8764644317962,1333.3385602054352,1301.800655979074,1270.2627517527126,1247.9007657157724,1225.5387796788323,1203.1767936418921,1180.8148076049517,1158.4528215680111,1136.090835531071,1113.7288494941306,1091.3668634571902,1069.0048774202498,1046.6428913833097,1040.7920926116019,1034.9412938398939,1029.0904950681859,1023.2396962964781,1017.3888975247701,1011.5380987530621,{"$f":" $S$40*(AS114+AS159)","v":1005.6872999813542},999.83650120964626,993.98570243793836,988.13490366623034]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":" $S$40*(L115+L160)","v":2699.0704726412869},2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - 11.4% - Low",2637,2197.3917482712209,1987.3838335748492,1777.3759188784775,1567.3680041821058,1357.3600894857341,1147.3521747893624,1110.9638966243745,1074.5756184593865,1038.1873402943986,1001.7990621294107,965.41078396442265,955.24856518584977,945.08634640727689,934.92412762870401,924.76190885013114,914.59969007155826,909.51858068227182,904.43747129298538,899.35636190369894,894.2752525144125,889.19414312512617,884.11303373583974,879.0319243465533,873.95081495726686,868.86970556798042,863.78859617869398,858.70748678940754,853.6263774001211,848.54526801083466,843.46415862154822,838.38304923226178,833.30193984297534,828.2208304536889,823.13972106440247,818.05861167511603,812.97750228582959]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",2637,2197.3917482712209,2119.2477491312752,2041.1037499913298,1962.9597508513843,1884.8157517114389,1806.6717525714932,1724.3601383484468,1642.0485241254003,1559.7369099023538,1477.4252956793073,1395.1136814562606,1364.3010538172612,1333.4884261782618,1302.6757985392624,1271.863170900263,1241.0505432612631,1219.2028153945264,1197.3550875277897,1175.507359661053,1153.6596317943163,1131.8119039275791,1109.9641760608424,1088.1164481941055,1066.2687203273686,1044.4209924606316,1022.573264593895,1016.8570165309478,1011.1407684680006,1005.4245204050534,999.70827234210617,993.99202427915884,988.27577621621163,982.55952815326441,976.84328009031719,971.12703202736998,965.41078396442265]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",2637,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",2637,2197.3917482712209,1987.3838335748492,1777.3759188784775,1567.3680041821058,1357.3600894857341,1147.3521747893624,1110.9638966243745,1074.5756184593865,1038.1873402943986,1001.7990621294107,965.41078396442265,955.24856518584977,945.08634640727689,934.92412762870401,924.76190885013114,914.59969007155826,909.51858068227182,904.43747129298538,899.35636190369894,894.2752525144125,889.19414312512617,884.11303373583974,879.0319243465533,873.95081495726686,868.86970556798042,863.78859617869398,858.70748678940754,853.6263774001211,848.54526801083466,843.46415862154822,838.38304923226178,833.30193984297534,828.2208304536889,823.13972106440247,818.05861167511603,812.97750228582959]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",2637,2197.3917482712209,2119.2477491312752,2041.1037499913298,1962.9597508513843,1884.8157517114389,1806.6717525714932,1724.3601383484468,1642.0485241254003,1559.7369099023538,1477.4252956793073,1395.1136814562606,1364.3010538172612,1333.4884261782618,1302.6757985392624,1271.863170900263,1241.0505432612631,1219.2028153945264,1197.3550875277897,1175.507359661053,1153.6596317943163,1131.8119039275791,1109.9641760608424,1088.1164481941055,1066.2687203273686,1044.4209924606316,1022.573264593895,1016.8570165309478,1011.1407684680006,1005.4245204050534,999.70827234210617,993.99202427915884,988.27577621621163,982.55952815326441,976.84328009031719,971.12703202736998,965.41078396442265]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",{"$f":"L109","v":2637},2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",2637,2197.3917482712209,1987.3838335748492,1777.3759188784775,1567.3680041821058,1357.3600894857341,1147.3521747893624,1110.9638966243745,1074.5756184593865,1038.1873402943986,1001.7990621294107,965.41078396442265,955.24856518584977,945.08634640727689,934.92412762870401,924.76190885013114,914.59969007155826,909.51858068227182,904.43747129298538,899.35636190369894,894.2752525144125,889.19414312512617,884.11303373583974,879.0319243465533,873.95081495726686,868.86970556798042,863.78859617869398,858.70748678940754,853.6263774001211,848.54526801083466,843.46415862154822,838.38304923226178,833.30193984297534,828.2208304536889,823.13972106440247,818.05861167511603,812.97750228582959]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",2637,2197.3917482712209,2119.2477491312752,2041.1037499913298,1962.9597508513843,1884.8157517114389,1806.6717525714932,1724.3601383484468,1642.0485241254003,1559.7369099023538,1477.4252956793073,1395.1136814562606,1364.3010538172612,1333.4884261782618,1302.6757985392624,1271.863170900263,1241.0505432612631,1219.2028153945264,1197.3550875277897,1175.507359661053,1153.6596317943163,1131.8119039275791,1109.9641760608424,1088.1164481941055,1066.2687203273686,1044.4209924606316,1022.573264593895,1016.8570165309478,1011.1407684680006,1005.4245204050534,999.70827234210617,993.99202427915884,988.27577621621163,982.55952815326441,976.84328009031719,971.12703202736998,965.41078396442265]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":"L112","v":2637},2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Comm PV - 11.4% - Low",15,13.5,12,10.5,9,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",15,13.5,12.9,12.3,11.700000000000001,11.100000000000001,10.500000000000002,9.9000000000000021,9.3000000000000025,8.7000000000000028,8.1000000000000032,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",15,13.5,12,10.5,9,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",15,13.5,12.9,12.3,11.700000000000001,11.100000000000001,10.500000000000002,9.9000000000000021,9.3000000000000025,8.7000000000000028,8.1000000000000032,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",15,13.5,12,10.5,9,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",15,13.5,12.9,12.3,11.700000000000001,11.100000000000001,10.500000000000002,9.9000000000000021,9.3000000000000025,8.7000000000000028,8.1000000000000032,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - 11.4% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - 11.4% - Low",{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - 11.4% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - 11.4% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L107 * 1 + L152) +L118) * 1000 / (L74 * 8760)) + L129 + 0","v":268.68572452054264},224.89571904855012,203.19203804551657,181.48835704248305,159.78467603944949,138.08099503641597,117.87935681156075,114.37899906467635,110.87864131779195,107.37828357090754,103.87792582402314,100.37756807713872,99.400016980441379,98.422465883744039,97.444914787046699,96.467363690349359,95.489812593652019,95.001037045303349,94.512261496954693,94.023485948606009,93.534710400257339,93.045934851908683,92.557159303560013,92.068383755211357,91.579608206862673,91.090832658514003,90.602057110165347,90.113281561816663,89.624506013468007,89.135730465119323,88.646954916770653,88.158179368421997,87.669403820073313,87.180628271724657,86.691852723375973,86.203077175027317,85.714301626678647]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L108 * 1 + L153) +L119) * 1000 / (L75 * 8760)) + L130 + 0","v":268.68572452054264},224.89571904855012,216.77786715146621,208.66001525438239,200.54216335729853,192.42431146021468,184.30645956313083,175.78770538438306,167.26895120563529,158.75019702688752,150.23144284813972,141.71268866939195,138.74867868329122,135.78466869719043,132.82065871108969,129.85664872498896,126.89263873888814,124.79100416460547,122.68936959032277,120.5877350160401,118.48610044175743,116.38446586747469,114.28283129319202,112.18119671890931,110.07956214462661,107.97792757034389,105.87629299606124,105.32642050416899,104.77654801227673,104.22667552038449,103.67680302849224,103.12693053659999,102.57705804470773,102.02718555281548,101.47731306092324,100.92744056903096,100.37756807713872]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 11.4% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L109 * 1 + L154) +L120) * 1000 / (L76 * 8760)) + L131 + 0","v":268.68572452054264},226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L110 * 1 + L155) +L121) * 1000 / (L77 * 8760)) + L132 + 0","v":211.24256962304736},176.81456532092909,159.75098163578545,142.68739795064187,125.62381426549825,108.56023058035464,92.677563286330539,89.92555788533177,87.173552484332987,84.421547083334218,81.669541682335435,78.917536281336666,78.148978867381501,77.380421453426351,76.611864039471214,75.843306625516064,75.074749211560913,74.690470504583331,74.306191797605763,73.92191309062818,73.537634383650612,73.153355676673044,72.769076969695476,72.384798262717908,72.000519555740325,71.616240848762743,71.231962141785175,70.847683434807593,70.463404727830024,70.079126020852442,69.69484731387486,69.310568606897291,68.926289899919723,68.542011192942155,68.157732485964573,67.773453778987005,67.389175072009422]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L111 * 1 + L156) +L122) * 1000 / (L78 * 8760)) + L133 + 0","v":211.24256962304736},176.81456532092909,170.43225417425623,164.04994302758342,157.66763188091059,151.28532073423776,144.90300958756492,138.20550630220464,131.50800301684433,124.810499731484,118.11299644612366,111.41549316076333,109.08516806824275,106.75484297572214,104.42451788320156,102.09419279068098,99.76386769816034,98.111548101827765,96.459228505495162,94.806908909162573,93.154589312829984,91.502269716497352,89.849950120164763,88.19763052383216,86.545310927499543,84.89299133116694,83.240671734834365,82.808358189484593,82.376044644134822,81.943731098785051,81.511417553435294,81.079104008085508,80.646790462735737,80.214476917385966,79.782163372036209,79.349849826686423,78.917536281336666]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 14.5% - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L112 * 1 + L157) +L123) * 1000 / (L79 * 8760)) + L134 + 0","v":211.24256962304736},177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L113 * 1 + L158) +L124) * 1000 / (L80 * 8760)) + L135 + 0","v":163.79771441359284},137.10220305633538,123.87108201705288,110.63996097777041,97.408839938487944,84.177718899205459,71.862281692609244,69.72837376135351,67.594465830097761,65.460557898842026,63.326649967586299,61.192742036330564,60.596801795563195,60.000861554795833,59.404921314028471,58.808981073261108,58.213040832493753,57.915070712110065,57.617100591726391,57.319130471342703,57.021160350959022,56.723190230575355,56.425220110191667,56.127249989807993,55.829279869424312,55.531309749040624,55.23333962865695,54.935369508273261,54.637399387889587,54.339429267505906,54.041459147122218,53.743489026738544,53.445518906354856,{"$f":" (($S$44 * $S$42 * $S$40 * (AS113 * 1 + AS158) +AS124) * 1000 / (AS80 * 8760)) + AS135 + 0","v":53.147548785971182},52.849578665587501,52.55160854520382,52.253638424820139]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7% - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L114 * 1 + L159) +L125) * 1000 / (L81 * 8760)) + L136 + 0","v":163.79771441359284},137.10220305633538,132.15335216720402,127.2045012780727,122.25565038894136,117.30679949981003,112.35794861067869,107.1646974001052,101.97144618953169,96.778194978958169,91.584943768384647,86.39169255781114,84.584755988744377,82.777819419677598,80.970882850610835,79.163946281544071,77.357009712477264,76.075799330294245,74.794588948111212,73.513378565928193,72.232168183745173,70.950957801562112,69.669747419379092,68.388537037196059,67.107326655013011,65.826116272829978,64.544905890646959,64.209689505215323,63.87447311978368,63.539256734352044,63.204040348920408,62.868823963488765,62.533607578057115,{"$f":" (($S$44 * $S$42 * $S$40 * (AS114 * 1 + AS159) +AS125) * 1000 / (AS81 * 8760)) + AS136 + 0","v":62.198391192625479},61.863174807193843,61.5279584217622,61.192742036330564]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - 18.7%  - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L115 * 1 + L160) +L126) * 1000 / (L82 * 8760)) + L137 + 0","v":163.79771441359284},138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\nJones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity.\n"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Feldman et al (2015) Photovoltaic System Pricing Trends: 2015 Edition. NREL/PR-6A20-64898"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Jones-Albertus, R et al (2015). Technology Advances Needed for Photovoltaics to Achieve Widespread Grid Price Parity."]
[null,null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - CSP","index":7,"n_rows":773,"n_cols":48,"rows_kept":773,"cut":false,"hidden":false,"merged":[[17,12,19,12],[18,14,18,19],[762,7,762,11],[762,12,762,27],[763,7,763,11],[763,12,763,27],[764,7,764,11],[764,12,764,27],[759,7,759,11],[759,12,759,27],[760,7,760,11],[760,12,760,27],[761,7,761,11],[761,12,761,27],[756,7,756,11],[756,12,756,27],[757,7,757,11],[757,12,757,27],[758,7,758,11],[758,12,758,27],[753,7,753,11],[753,12,753,27],[754,7,754,11],[754,12,754,27],[755,7,755,11],[755,12,755,27],[748,6,748,19],[750,7,750,11],[751,7,751,11],[751,12,751,27],[752,7,752,11],[752,12,752,27],[472,7,498,7],[472,9,498,9],[502,7,528,7],[502,9,528,9],[533,6,533,19],[535,5,535,8],[296,9,322,9],[325,9,351,9],[354,9,380,9],[383,9,409,9],[412,9,438,9],[442,7,468,7],[442,9,468,9],[124,7,142,7],[124,9,132,9],[134,9,142,9],[148,6,148,19],[151,7,438,7],[151,9,177,9],[180,9,206,9],[209,9,235,9],[238,9,264,9],[267,9,293,9],[71,9,79,9],[82,7,90,7],[82,9,90,9],[93,7,121,7],[93,9,101,9],[103,9,111,9],[113,9,121,9],[49,14,49,17],[51,9,59,9],[51,16,51,17],[60,13,60,19],[61,9,69,9],[61,14,61,19],[62,14,62,19],[63,14,63,19],[27,14,27,16],[39,14,39,17],[40,14,40,17],[41,9,49,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[45,14,45,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[0,0,0,9],[11,7,79,7],[11,9,19,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,14,14,19],[15,14,15,19],[16,14,16,19],[17,14,17,19],[21,9,29,9],[22,14,22,15],[23,14,23,15],[28,14,28,15],[29,14,29,15],[30,14,30,15],[31,9,39,9],[32,14,32,18],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17]]}
["Solar CSP Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","CSP - no TES - Class 1",null,null,null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Concentrating Solar Power"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",0.28000000000000003,null,null,"CSP technology is based on molten salt power towers with a steam Rankine cycle before 2020. \n"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0.37,null,null,"From 2025, it is assumed SunShot targets are met."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0.38,null,null,"From 2020 - 2025, assumes sCO2 power cycle operating on nitrate salts @ 600degC,"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0.42,null,null,"with a design point efficiency of 44.7%."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0.56000000000000005,null,null,"The CSP plant is a 100MW AC as a Baseload configuration with a SM of 2.4 and 10hrs of storage."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0.59,null,null,"The Peaker Configuration has been left in place for future use, when determined further"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L15*8760","v":2452.8000000000002},null,null,"CSP Low projection = 75% SunShot Vision scenario",null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":"L16*8760","v":3241.2},null,null,"CSP Mid projection = 62.5% SunShot Vision scenario",null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"L17*8760","v":3328.8},null,null,"CSP High projection = 50% SunShot Vision scenario",null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"L18*8760","v":3679.2},null,null,"Radiation Levels",null,null,"Value of DNI",38066,116146245]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",4905.6000000000004,null,null,"10 hrs TES at Class 1 (I.e. Abilene Regional Airport, TX, Class 1 = Fair Resource)",null,"TMY3 = 5.59 kWh/m2/day",5.59]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",5168.3999999999996,null,null,"10 hrs TES at Class 3 (I.e. Las Vegas, NV, Class 3 = Good Resource)",null,"TMY3 = 7.1 kWh/m2/day",7.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 5 (I.e. Daggett, CA, Class 5 = Excellent Resource)",null,"TMY3 = 7.46 kWh/m2/day",7.46]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kWe)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":" $S$46 * (L55 + L97)","v":7112.3249692297122},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":" $S$46 * (L56 + L98)","v":7112.3249692297122},null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",7112.3249692297122,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S36)/(1+S34)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":" $S$46 * (L58 + L100)","v":8336.9829700664031},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",8336.9829700664031,null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",8336.9829700664031,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S39)/(1+S34) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","CSP - no TES - Class 1",null,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S42>0,S41*S36*(1-S42)+(1-S41)*S39,S41*S36+(1-S41)*S39)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S41)*((1+S40)*(1+S34)-1)) + (S41*((1+S37)*(1+S34)-1)*(1-S42))) / (1+S34)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(L55+L97)*($S$46-1)","v":266.32496922971211},null,null,"Depreciation Period  ",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",266.32496922971211,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(R55:R57,S55:S57)","v":1.0389022742082548}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",266.32496922971211,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O68:T68,O70:T70)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",312.18297006640279,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S42 * S47) / (1 - S42)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",312.18297006640279,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S43 / (1 - (1 / (1 + S43)^S35))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",312.18297006640279,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S44 / (1 - (1 / (1 + S44)^S35))","v":8.3290299431659706E-2}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kWe)","CSP - no TES - Class 1",null,"Turbine CC","Storage CC","Field CC",null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,"$/kWe","$/kWhe","$/kWe",null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(100000*M55+(6*100000)*N55+(100000*2)*O55)/100000","v":6846},2254,93,2017,null,0,0.8,{"$f":"1+(1-S42)*((1+S38)^(Q55+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":"(100000*M56+(6*100000)*N56+(100000*2)*O56)/100000","v":6846},2254,93,2017,null,1,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q56+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"(100000*M57+(6*100000)*N57+(100000*2)*O57)/100000","v":6846},2254,93,2017,null,2,0.1,{"$f":"1+(1-S42)*((1+S38)^(Q57+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(100000*M58+(10*100000)*N58+(100000*2.4)*O58)/100000","v":8024.8},2254,93,2017]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(100000*M59+(10*100000)*N59+(100000*2.4)*O59)/100000","v":8024.8},2254,93,2017]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(100000*M60+(10*100000)*N60+(100000*2.4)*O60)/100000","v":8024.8},2254,93,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OCC=(turbine capacity*turbine cost+storage capacity*storage cost+field capacity*field cost)/turbine capacity"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW year)","CSP - no TES - Class 1",null,null,null,"storage capacity = turbine capacity*TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"field capacity = turbine capacity * solar multiple"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"solar multiple of 2.5 for 12 hrs TES, 2.0 for 6 hrs TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",66]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",66]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",66,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",66,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",66,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",66,null,"Depreciation",{"$f":"1/((1+S44)*(1+S34))^O67","v":0.92524056254626186},{"$f":"1/((1+S44)*(1+S34))^P67","v":0.85607009858092309},{"$f":"1/((1+S44)*(1+S34))^Q67","v":0.79207077959004724},{"$f":"1/((1+S44)*(1+S34))^R67","v":0.73285601368435149},{"$f":"1/((1+S44)*(1+S34))^S67","v":0.67806811036672032},{"$f":"1/((1+S44)*(1+S34))^T67","v":0.62737611988038511}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",4,null,null,"* not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",4]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",4]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",4]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",4]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",4]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"$S$43","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$S$43","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"$S$43","v":8.0800000000000011E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L107+L117","v":0}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"L111+L121","v":0}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"L112+L122","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":" (($S$50 * $S$48 * $S$46 * (L55 * 1 + L97) +L65) * 1000 / (L15 * 8760)) + L75 + 0","v":303.05608440245703}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",230.31271252077832]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",224.35711482286308]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":" (($S$50 * $S$48 * $S$46 * (L58 * 1 + L100) +L68) * 1000 / (L18 * 8760)) + L78 + 0","v":234.61116837380911}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":" (($S$50 * $S$48 * $S$46 * (L59 * 1 + L101) +L69) * 1000 / (L19 * 8760)) + L79 + 0","v":176.95837628035682}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":" (($S$50 * $S$48 * $S$46 * (L60 * 1 + L102) +L70) * 1000 / (L20 * 8760)) + L80 + 0","v":168.16388257118615}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1",null,"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(((L55*$S$50*(1-$S$42*$S$47))/(8760*L15*(1-$S$42))+L65/(8760*L15))*1000)+L75","v":292.86534870579322}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",222.60080442600571]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",216.8481516779529]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(((L58*$S$50*(1-$S$42*$S$47))/(8760*L18*(1-$S$42))+L68/(8760*L18))*1000)+L78","v":226.64752869919735}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(((L59*$S$50*(1-$S$42*$S$47))/(8760*L19*(1-$S$42))+L69/(8760*L19))*1000)+L79","v":170.98564652439802}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(((L60*$S$50*(1-$S$42*$S$47))/(8760*L20*(1-$S$42))+L70/(8760*L20))*1000)+L80","v":162.4948509384117}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$L$18","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,{"$f":"$L$18","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"$L$18","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$L$19","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,{"$f":"$L$19","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"$L$19","v":0.56000000000000005},0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$L$20","v":0.59},{"$f":"$L$20","v":0.59},0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"$L$20","v":0.59},0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"L161*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":"L162*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",{"$f":"L163*8760","v":2452.8000000000002},2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002,2452.8000000000002]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":"L164*8760","v":3241.2},3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":"L165*8760","v":3241.2},3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",{"$f":"L166*8760","v":3241.2},{"$f":"M166*8760","v":3241.2},3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2,3241.2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":"L167*8760","v":3328.8},{"$f":"M167*8760","v":3328.8},3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"L168*8760","v":3328.8},{"$f":"M168*8760","v":3328.8},3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",{"$f":"L169*8760","v":3328.8},{"$f":"M169*8760","v":3328.8},3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8,3328.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"L170*8760","v":3679.2},3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,{"$f":"AS170*8760","v":3679.2},3679.2,3679.2,3679.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"L171*8760","v":3679.2},3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"L172*8760","v":3679.2},3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2,3679.2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"L173*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"L174*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,{"$f":"AS174*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"L175*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,4905.6000000000004,{"$f":"AS175*8760","v":4905.6000000000004},4905.6000000000004,4905.6000000000004,4905.6000000000004]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"L176*8760","v":5168.3999999999996},5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"L177*8760","v":5168.3999999999996},5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"L178*8760","v":5168.3999999999996},5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996,5168.3999999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"$S$46*(L364+L482)","v":7112.3249692297122},6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4456.267414988888,4140.8566845392625,3825.4459540896355,3510.0352236400095,3194.6244931903834,3134.9847176354492,3080.195743795216,3029.5631490817682,2982.5312459984766,2938.6484383766865,2897.542747432713,2858.9041279566031,2822.4714350069394,2788.0226479537237,2755.3674220035277,2724.3413327072649,2694.801371826296,2666.6223816750357,2639.6942026162683,2613.9193690772113,2589.2112321237819,2565.4924171500447,2542.6935473218323,2520.7521796007818,2499.6119122018499,2479.2216313325516,2459.5348718967489,2440.5092720523012,2422.1061055447567,2404.2898788588027]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":"$S$46*(L365+L483)","v":7112.3249692297122},6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4613.9727802137013,4456.267414988888,4298.5620497640757,4140.8566845392625,3983.1513193144488,3825.4459540896355,3667.7405888648227,3510.0352236400095,3352.3298584151967,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",{"$f":"$S$46*(L366+L484)","v":7112.3249692297122},7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":"$S$46*(L367+L485)","v":7112.3249692297122},6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4456.267414988888,4140.8566845392625,3825.4459540896355,3510.0352236400095,3194.6244931903834,3134.9847176354492,3080.195743795216,3029.5631490817682,2982.5312459984766,2938.6484383766865,2897.542747432713,2858.9041279566031,2822.4714350069394,2788.0226479537237,2755.3674220035277,2724.3413327072649,2694.801371826296,2666.6223816750357,2639.6942026162683,2613.9193690772113,2589.2112321237819,2565.4924171500447,2542.6935473218323,2520.7521796007818,2499.6119122018499,2479.2216313325516,2459.5348718967489,2440.5092720523012,2422.1061055447567,2404.2898788588027]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":"$S$46*(L368+L486)","v":7112.3249692297122},6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4613.9727802137013,4456.267414988888,4298.5620497640757,4140.8566845392625,3983.1513193144488,3825.4459540896355,3667.7405888648227,3510.0352236400095,3352.3298584151967,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",{"$f":"$S$46*(L369+L487)","v":7112.3249692297122},7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":"$S$46*(L370+L488)","v":7112.3249692297122},6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4456.267414988888,4140.8566845392625,3825.4459540896355,3510.0352236400095,3194.6244931903834,3134.9847176354492,3080.195743795216,3029.5631490817682,2982.5312459984766,2938.6484383766865,2897.542747432713,2858.9041279566031,2822.4714350069394,2788.0226479537237,2755.3674220035277,2724.3413327072649,2694.801371826296,2666.6223816750357,2639.6942026162683,2613.9193690772113,2589.2112321237819,2565.4924171500447,2542.6935473218323,2520.7521796007818,2499.6119122018499,2479.2216313325516,2459.5348718967489,2440.5092720523012,2422.1061055447567,2404.2898788588027]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"$S$46*(L371+L489)","v":7112.3249692297122},6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4613.9727802137013,4456.267414988888,4298.5620497640757,4140.8566845392625,3983.1513193144488,3825.4459540896355,3667.7405888648227,3510.0352236400095,3352.3298584151967,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",{"$f":"$S$46*(L372+L490)","v":7112.3249692297122},7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"$S$46*(L373+L491)","v":8336.9829700664031},7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5380.0593172148683,4952.8627020604335,4525.6660869059988,4098.4694717515649,3671.2728565971311,3606.7244722688683,3547.4027320612681,3492.5608747722877,3441.6011663574868,3394.0377136241068,3349.4701880474663,3307.564835624928,3268.0404779187179,3230.6580097560741,3195.2123958683092,3161.5264855468813,3129.4461713004293,3098.8365556278909,3069.5788839805664,3041.5680671242667,3014.7106619141646,2988.9232122597068,2964.1308757664042,2940.266278923652,2917.2685566243604,2895.0825414636552,2873.6580756059161,2852.949423602769,2832.9147688779367,2813.5157799468125]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"$S$46*(L374+L492)","v":8336.9829700664031},7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5593.6576247920848,5380.0593172148683,5166.4610096376509,4952.8627020604335,4739.2643944832171,4525.6660869059988,4312.0677793287823,4098.4694717515649,3884.871164174348,3671.2728565971311,{"$f":"$S$46*(AC374+AC492)","v":3671.2728565971311},3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"$S$46*(L375+L493)","v":8336.9829700664031},{"$f":"$S$46*(M375+M493)","v":8336.9829700664031},8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"$S$46*(L376+L494)","v":8336.9829700664031},{"$f":"$S$46*(M376+M494)","v":7915.3617971168869},7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5380.0593172148683,4952.8627020604335,4525.6660869059988,4098.4694717515649,3671.2728565971311,3606.7244722688683,3547.4027320612681,3492.5608747722877,3441.6011663574868,3394.0377136241068,3349.4701880474663,3307.564835624928,3268.0404779187179,3230.6580097560741,3195.2123958683092,3161.5264855468813,3129.4461713004293,3098.8365556278909,3069.5788839805664,3041.5680671242667,3014.7106619141646,2988.9232122597068,2964.1308757664042,2940.266278923652,2917.2685566243604,2895.0825414636552,2873.6580756059161,2852.949423602769,2832.9147688779367,2813.5157799468125]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"$S$46*(L377+L495)","v":8336.9829700664031},7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5593.6576247920848,5380.0593172148683,5166.4610096376509,4952.8627020604335,4739.2643944832171,4525.6660869059988,4312.0677793287823,4098.4694717515649,3884.871164174348,3671.2728565971311,{"$f":"$S$46*(AC377+AC495)","v":3671.2728565971311},3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"$S$46*(L378+L496)","v":8336.9829700664031},{"$f":"$S$46*(M378+M496)","v":8336.9829700664031},8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"$S$46*(L379+L497)","v":8336.9829700664031},{"$f":"$S$46*(M379+M497)","v":7915.3617971168869},7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5380.0593172148683,4952.8627020604335,4525.6660869059988,4098.4694717515649,3671.2728565971311,3606.7244722688683,3547.4027320612681,3492.5608747722877,3441.6011663574868,3394.0377136241068,3349.4701880474663,3307.564835624928,3268.0404779187179,3230.6580097560741,3195.2123958683092,3161.5264855468813,3129.4461713004293,3098.8365556278909,3069.5788839805664,3041.5680671242667,3014.7106619141646,2988.9232122597068,2964.1308757664042,2940.266278923652,2917.2685566243604,2895.0825414636552,2873.6580756059161,2852.949423602769,2832.9147688779367,2813.5157799468125]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"$S$46*(L380+L498)","v":8336.9829700664031},7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5593.6576247920848,5380.0593172148683,5166.4610096376509,4952.8627020604335,4739.2643944832171,4525.6660869059988,4312.0677793287823,4098.4694717515649,3884.871164174348,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"$S$46*(L381+L499)","v":8336.9829700664031},8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"  (L364+L482)*($S$46-1)","v":266.32496922971211},251.71716526451243,237.10936129931278,222.5015573341131,207.89375336891342,193.28594940371374,178.67814543851412,166.86741498888796,155.05668453926182,143.24595408963569,131.43522364000953,119.62449319038339,117.39124858215017,115.33964494546933,113.44367923982189,111.68254343744179,110.03932726830598,108.50010177970947,107.0532571561056,105.68901467973495,104.39906066446697,103.17626754351133,102.0144783518062,100.90833806621644,99.85316008750668,98.844819426714977,97.879666431191239,96.95445648334514,96.066292247968534,95.212575870871035,94.390969137707458,93.599360052227468,92.8358346300069,92.098652959645051,91.386228778372299,90.697111960024529,90.029973430154996]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":"  (L365+L483)*($S$46-1)","v":266.32496922971211},251.71716526451243,237.10936129931278,222.5015573341131,207.89375336891342,193.28594940371374,178.67814543851412,172.77278021370103,166.86741498888796,160.96204976407492,155.05668453926182,149.15131931444876,143.24595408963569,137.34058886482262,131.43522364000953,125.52985841519647,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",{"$f":"  (L366+L484)*($S$46-1)","v":266.32496922971211},266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":"  (L367+L485)*($S$46-1)","v":266.32496922971211},251.71716526451243,237.10936129931278,222.5015573341131,207.89375336891342,193.28594940371374,178.67814543851412,166.86741498888796,155.05668453926182,143.24595408963569,131.43522364000953,119.62449319038339,117.39124858215017,115.33964494546933,113.44367923982189,111.68254343744179,110.03932726830598,108.50010177970947,107.0532571561056,105.68901467973495,104.39906066446697,103.17626754351133,102.0144783518062,100.90833806621644,99.85316008750668,98.844819426714977,97.879666431191239,96.95445648334514,96.066292247968534,95.212575870871035,94.390969137707458,93.599360052227468,92.8358346300069,92.098652959645051,91.386228778372299,90.697111960024529,90.029973430154996]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":"  (L368+L486)*($S$46-1)","v":266.32496922971211},251.71716526451243,237.10936129931278,222.5015573341131,207.89375336891342,193.28594940371374,178.67814543851412,172.77278021370103,166.86741498888796,160.96204976407492,155.05668453926182,149.15131931444876,143.24595408963569,137.34058886482262,131.43522364000953,125.52985841519647,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",{"$f":"  (L369+L487)*($S$46-1)","v":266.32496922971211},266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":"  (L370+L488)*($S$46-1)","v":266.32496922971211},251.71716526451243,237.10936129931278,222.5015573341131,207.89375336891342,193.28594940371374,178.67814543851412,166.86741498888796,155.05668453926182,143.24595408963569,131.43522364000953,119.62449319038339,117.39124858215017,115.33964494546933,113.44367923982189,111.68254343744179,110.03932726830598,108.50010177970947,107.0532571561056,105.68901467973495,104.39906066446697,103.17626754351133,102.0144783518062,100.90833806621644,99.85316008750668,98.844819426714977,97.879666431191239,96.95445648334514,96.066292247968534,95.212575870871035,94.390969137707458,93.599360052227468,92.8358346300069,92.098652959645051,91.386228778372299,90.697111960024529,90.029973430154996]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"  (L371+L489)*($S$46-1)","v":266.32496922971211},251.71716526451243,237.10936129931278,222.5015573341131,207.89375336891342,193.28594940371374,178.67814543851412,172.77278021370103,166.86741498888796,160.96204976407492,155.05668453926182,149.15131931444876,143.24595408963569,137.34058886482262,131.43522364000953,125.52985841519647,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339,119.62449319038339]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",{"$f":"  (L372+L490)*($S$46-1)","v":266.32496922971211},266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211,266.32496922971211]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"  (L373+L491)*($S$46-1)","v":312.18297006640279},296.39513045021943,280.60729083403601,264.81945121785265,249.0316116016692,233.24377198548581,217.45593236930247,201.45931721486812,185.46270206043374,169.46608690599939,153.46947175156504,137.47285659713069,135.05580639984279,132.83447080230005,130.78088691543081,128.87267225507105,127.09163228003061,125.42277646576532,123.85360720778338,122.37359562289784,120.97378828476027,119.64650753355332,118.38511986234279,117.18385463029433,116.03766052535806,114.94209071732514,113.89321008129861,112.88751958668317,111.92189417369251,110.99353132718628,110.09990820854047,109.23874568992518,108.40797799714289,107.60572694210661,106.83027993548254,106.08007113228483,105.35366518872617]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"  (L374+L492)*($S$46-1)","v":312.18297006640279},296.39513045021943,280.60729083403601,264.81945121785265,249.0316116016692,233.24377198548581,217.45593236930247,209.45762479208528,201.45931721486812,193.46100963765093,185.46270206043374,177.46439448321658,169.46608690599939,161.46777932878223,153.46947175156504,145.47116417434785,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"  (L375+L493)*($S$46-1)","v":312.18297006640279},312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":"  (L376+L494)*($S$46-1)","v":312.18297006640279},296.39513045021943,280.60729083403601,264.81945121785265,249.0316116016692,233.24377198548581,217.45593236930247,201.45931721486812,185.46270206043374,169.46608690599939,153.46947175156504,137.47285659713069,135.05580639984279,132.83447080230005,130.78088691543081,128.87267225507105,127.09163228003061,125.42277646576532,123.85360720778338,122.37359562289784,120.97378828476027,119.64650753355332,118.38511986234279,117.18385463029433,116.03766052535806,114.94209071732514,113.89321008129861,112.88751958668317,111.92189417369251,110.99353132718628,110.09990820854047,109.23874568992518,108.40797799714289,107.60572694210661,106.83027993548254,106.08007113228483,105.35366518872617]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":"  (L377+L495)*($S$46-1)","v":312.18297006640279},296.39513045021943,280.60729083403601,264.81945121785265,249.0316116016692,233.24377198548581,217.45593236930247,209.45762479208528,201.45931721486812,193.46100963765093,185.46270206043374,177.46439448321658,169.46608690599939,161.46777932878223,153.46947175156504,145.47116417434785,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"  (L378+L496)*($S$46-1)","v":312.18297006640279},312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":"  (L379+L497)*($S$46-1)","v":312.18297006640279},296.39513045021943,280.60729083403601,264.81945121785265,249.0316116016692,233.24377198548581,217.45593236930247,201.45931721486812,185.46270206043374,169.46608690599939,153.46947175156504,137.47285659713069,135.05580639984279,132.83447080230005,130.78088691543081,128.87267225507105,127.09163228003061,125.42277646576532,123.85360720778338,122.37359562289784,120.97378828476027,119.64650753355332,118.38511986234279,117.18385463029433,116.03766052535806,114.94209071732514,113.89321008129861,112.88751958668317,111.92189417369251,110.99353132718628,110.09990820854047,109.23874568992518,108.40797799714289,107.60572694210661,106.83027993548254,106.08007113228483,105.35366518872617]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":"  (L380+L498)*($S$46-1)","v":312.18297006640279},296.39513045021943,280.60729083403601,264.81945121785265,249.0316116016692,233.24377198548581,217.45593236930247,209.45762479208528,201.45931721486812,193.46100963765093,185.46270206043374,177.46439448321658,169.46608690599939,161.46777932878223,153.46947175156504,145.47116417434785,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069,137.47285659713069]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"  (L381+L499)*($S$46-1)","v":312.18297006640279},312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279,312.18297006640279]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Turbine Capital Cost ($/kW)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1459,1433,1407,1381,1355,1321.217484974665,1290.2952868036402,1261.8168797673961,1235.4497448541249,1210.9242599299043,1188.0188160095106,1166.5490827172573,1146.3601104841262,1127.3204163789712,1109.317485086322,1092.2542977100597,1076.0466192098022,1060.6208540125117,1045.9123328211163,1031.8639306612783,1018.4249422052128,1005.5501589823856,993.19910650967995,981.33540920288829,969.92625822555829,958.94196288270496,948.35557030357563,938.14254130713732,928.28047278013719,918.7488587814546]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1472,1459,1446,1433,1420,1407,1394,1381,1368,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1459,1433,1407,1381,1355,1321.217484974665,1290.2952868036402,1261.8168797673961,1235.4497448541249,1210.9242599299043,1188.0188160095106,1166.5490827172573,1146.3601104841262,1127.3204163789712,1109.317485086322,1092.2542977100597,1076.0466192098022,1060.6208540125117,1045.9123328211163,1031.8639306612783,1018.4249422052128,1005.5501589823856,993.19910650967995,981.33540920288829,969.92625822555829,958.94196288270496,948.35557030357563,938.14254130713732,928.28047278013719,918.7488587814546]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1472,1459,1446,1433,1420,1407,1394,1381,1368,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1459,1433,1407,1381,1355,1321.217484974665,1290.2952868036402,1261.8168797673961,1235.4497448541249,1210.9242599299043,1188.0188160095106,1166.5490827172573,1146.3601104841262,1127.3204163789712,1109.317485086322,1092.2542977100597,1076.0466192098022,1060.6208540125117,1045.9123328211163,1031.8639306612783,1018.4249422052128,1005.5501589823856,993.19910650967995,981.33540920288829,969.92625822555829,958.94196288270496,948.35557030357563,938.14254130713732,928.28047278013719,918.7488587814546]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1472,1459,1446,1433,1420,1407,1394,1381,1368,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1459,1433,1407,1381,1355,1321.217484974665,1290.2952868036402,1261.8168797673961,1235.4497448541249,1210.9242599299043,1188.0188160095106,1166.5490827172573,1146.3601104841262,1127.3204163789712,1109.317485086322,1092.2542977100597,1076.0466192098022,1060.6208540125117,1045.9123328211163,1031.8639306612783,1018.4249422052128,1005.5501589823856,993.19910650967995,981.33540920288829,969.92625822555829,958.94196288270496,948.35557030357563,938.14254130713732,928.28047278013719,918.7488587814546]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,{"$f":"($AB$293-$R$293)/10+R287","v":1472},{"$f":"($AB$293-$R$293)/10+S287","v":1459},1446,1433,1420,1407,1394,1381,1368,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"$M$60","v":2254},{"$f":"$M$60","v":2254},2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1459,1433,1407,1381,1355,1321.217484974665,1290.2952868036402,1261.8168797673961,1235.4497448541249,1210.9242599299043,1188.0188160095106,1166.5490827172573,1146.3601104841262,1127.3204163789712,1109.317485086322,1092.2542977100597,1076.0466192098022,1060.6208540125117,1045.9123328211163,1031.8639306612783,1018.4249422052128,1005.5501589823856,993.19910650967995,981.33540920288829,969.92625822555829,958.94196288270496,948.35557030357563,938.14254130713732,928.28047278013719,918.7488587814546]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,{"$f":"($AB$293-$R$293)/10+R290","v":1472},{"$f":"($AB$293-$R$293)/10+S290","v":1459},1446,1433,1420,1407,1394,1381,1368,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"$M$60","v":2254},{"$f":"$M$60","v":2254},2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,1459,1433,1407,1381,1355,1321.217484974665,1290.2952868036402,1261.8168797673961,1235.4497448541249,1210.9242599299043,1188.0188160095106,1166.5490827172573,1146.3601104841262,1127.3204163789712,1109.317485086322,1092.2542977100597,1076.0466192098022,1060.6208540125117,1045.9123328211163,1031.8639306612783,1018.4249422052128,1005.5501589823856,993.19910650967995,981.33540920288829,969.92625822555829,958.94196288270496,948.35557030357563,938.14254130713732,928.28047278013719,918.7488587814546]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",2254,2125.8333333333335,1997.6666666666667,1869.5,1741.3333333333333,1613.1666666666665,1485,{"$f":"($AB$293-$R$293)/10+R293","v":1472},{"$f":"($AB$293-$R$293)/10+S293","v":1459},1446,1433,1420,1407,1394,1381,1368,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355,1355]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"$M$60","v":2254},{"$f":"$M$60","v":2254},2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254,2254]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Storage Capital Cost ($/kWhe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,115.4,96.800000000000011,78.200000000000017,59.600000000000016,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,124.7,115.4,106.10000000000001,96.800000000000011,87.500000000000014,78.200000000000017,68.90000000000002,59.600000000000023,50.300000000000026,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,115.4,96.800000000000011,78.200000000000017,59.600000000000016,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,124.7,115.4,106.10000000000001,96.800000000000011,87.500000000000014,78.200000000000017,68.90000000000002,59.600000000000023,50.300000000000026,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,115.4,96.800000000000011,78.200000000000017,59.600000000000016,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,124.7,115.4,106.10000000000001,96.800000000000011,87.500000000000014,78.200000000000017,68.90000000000002,59.600000000000023,50.300000000000026,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,115.4,96.800000000000011,78.200000000000017,59.600000000000016,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,{"$f":"($AB$322-$R$322)/10+R316","v":124.7},{"$f":"($AB$322-$R$322)/10+S316","v":115.4},106.10000000000001,96.800000000000011,87.500000000000014,78.200000000000017,68.90000000000002,59.600000000000023,50.300000000000026,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"$N$60","v":93},93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,115.4,96.800000000000011,78.200000000000017,59.600000000000016,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,{"$f":"($AB$322-$R$322)/10+R319","v":124.7},{"$f":"($AB$322-$R$322)/10+S319","v":115.4},106.10000000000001,96.800000000000011,87.500000000000014,78.200000000000017,68.90000000000002,59.600000000000023,50.300000000000026,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"$N$60","v":93},93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,115.4,96.800000000000011,78.200000000000017,59.600000000000016,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",93,99.833333333333329,106.66666666666666,113.49999999999999,120.33333333333331,127.16666666666664,134,{"$f":"($AB$322-$R$322)/10+R322","v":124.7},{"$f":"($AB$322-$R$322)/10+S322","v":115.4},106.10000000000001,96.800000000000011,87.500000000000014,78.200000000000017,68.90000000000002,59.600000000000023,50.300000000000026,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"$N$60","v":93},93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93,93]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Field Capital Cost ($/kWe)","No TES - Class 1 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1069,986,903,820,737,725.1879920393169,714.28040602305327,704.15129503727519,694.69947885345482,685.84242558923813,677.51191482174613,669.65089404162006,662.21115492153911,655.15158545514271,648.43683468684742,642.03627832269945,635.92320727513891,630.07418378750867,624.46852518421861,619.08788599237084,613.91591671761194,608.93798295984539,604.14093247064068,599.51290063009299,595.04314696203198,590.72191690991986,586.54032431676387,582.49025098339564,578.56426040229769,574.75552332359666]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1110.5,1069,1027.5,986,944.5,903,861.5,820,778.5,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1069,986,903,820,737,725.1879920393169,714.28040602305327,704.15129503727519,694.69947885345482,685.84242558923813,677.51191482174613,669.65089404162006,662.21115492153911,655.15158545514271,648.43683468684742,642.03627832269945,635.92320727513891,630.07418378750867,624.46852518421861,619.08788599237084,613.91591671761194,608.93798295984539,604.14093247064068,599.51290063009299,595.04314696203198,590.72191690991986,586.54032431676387,582.49025098339564,578.56426040229769,574.75552332359666]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1110.5,1069,1027.5,986,944.5,903,861.5,820,778.5,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1069,986,903,820,737,725.1879920393169,714.28040602305327,704.15129503727519,694.69947885345482,685.84242558923813,677.51191482174613,669.65089404162006,662.21115492153911,655.15158545514271,648.43683468684742,642.03627832269945,635.92320727513891,630.07418378750867,624.46852518421861,619.08788599237084,613.91591671761194,608.93798295984539,604.14093247064068,599.51290063009299,595.04314696203198,590.72191690991986,586.54032431676387,582.49025098339564,578.56426040229769,574.75552332359666]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1110.5,1069,1027.5,986,944.5,903,861.5,820,778.5,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1069,986,903,820,737,725.1879920393169,714.28040602305327,704.15129503727519,694.69947885345482,685.84242558923813,677.51191482174613,669.65089404162006,662.21115492153911,655.15158545514271,648.43683468684742,642.03627832269945,635.92320727513891,630.07418378750867,624.46852518421861,619.08788599237084,613.91591671761194,608.93798295984539,604.14093247064068,599.51290063009299,595.04314696203198,590.72191690991986,586.54032431676387,582.49025098339564,578.56426040229769,574.75552332359666]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,{"$f":"($AB$351-$R$351)/10+R345","v":1110.5},{"$f":"($AB$351-$R$351)/10+S345","v":1069},1027.5,986,944.5,903,861.5,820,778.5,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":"L352","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1069,986,903,820,737,725.1879920393169,714.28040602305327,704.15129503727519,694.69947885345482,685.84242558923813,677.51191482174613,669.65089404162006,662.21115492153911,655.15158545514271,648.43683468684742,642.03627832269945,635.92320727513891,630.07418378750867,624.46852518421861,619.08788599237084,613.91591671761194,608.93798295984539,604.14093247064068,599.51290063009299,595.04314696203198,590.72191690991986,586.54032431676387,582.49025098339564,578.56426040229769,574.75552332359666]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,{"$f":"($AB$351-$R$351)/10+R348","v":1110.5},{"$f":"($AB$351-$R$351)/10+S348","v":1069},1027.5,986,944.5,903,861.5,820,778.5,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":"O57","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,1069,986,903,820,737,725.1879920393169,714.28040602305327,704.15129503727519,694.69947885345482,685.84242558923813,677.51191482174613,669.65089404162006,662.21115492153911,655.15158545514271,648.43683468684742,642.03627832269945,635.92320727513891,630.07418378750867,624.46852518421861,619.08788599237084,613.91591671761194,608.93798295984539,604.14093247064068,599.51290063009299,595.04314696203198,590.72191690991986,586.54032431676387,582.49025098339564,578.56426040229769,574.75552332359666]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",2017,1872.8333333333333,1728.6666666666665,1584.4999999999998,1440.333333333333,1296.1666666666663,1152,{"$f":"($AB$351-$R$351)/10+R351","v":1110.5},{"$f":"($AB$351-$R$351)/10+S351","v":1069},1027.5,986,944.5,903,861.5,820,778.5,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737,737]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":"$O$60","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"(100000*L277+(6*100000)*L306+(100000*2)*L335)/100000","v":6846},{"$f":"(100000*M277+(6*100000)*M306+(100000*2)*M335)/100000","v":6470.5},6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4289.3999999999996,3985.8,3682.2,3378.6,3075,3017.593469053299,2964.8560988497466,2916.1194698419463,2870.8487025610348,2828.6091111083806,2789.0426456530035,2751.8508708004974,2716.7824203272044,2683.6235872892566,2652.1911544600166,2622.3268543554586,2593.8930337600796,2566.769221587529,2540.8493831895535,2516.03970264602,2492.2567756404369,2469.426124902076,2447.4809714509611,2426.3612104630743,2406.0125521496225,2386.3857967025447,2367.4362189371036,2349.1230432739289,2331.4089935847323,2314.2599054286479]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":"(100000*L278+(6*100000)*L307+(100000*2)*L336)/100000","v":6846},{"$f":"(100000*M278+(6*100000)*M307+(100000*2)*M336)/100000","v":6470.5},6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4441.2,4289.3999999999996,4137.6000000000004,3985.8,3834,3682.2,3530.4,3378.6,3226.8,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",{"$f":"(100000*L279+(6*100000)*L308+(100000*2)*L337)/100000","v":6846},{"$f":"(100000*M279+(6*100000)*M308+(100000*2)*M337)/100000","v":6846},6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":"(100000*L280+(6*100000)*L309+(100000*2)*L338)/100000","v":6846},{"$f":"(100000*M280+(6*100000)*M309+(100000*2)*M338)/100000","v":6470.5},6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4289.3999999999996,3985.8,3682.2,3378.6,3075,3017.593469053299,2964.8560988497466,2916.1194698419463,2870.8487025610348,2828.6091111083806,2789.0426456530035,2751.8508708004974,2716.7824203272044,2683.6235872892566,2652.1911544600166,2622.3268543554586,2593.8930337600796,2566.769221587529,2540.8493831895535,2516.03970264602,2492.2567756404369,2469.426124902076,2447.4809714509611,2426.3612104630743,2406.0125521496225,2386.3857967025447,2367.4362189371036,2349.1230432739289,2331.4089935847323,2314.2599054286479]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":"(100000*L281+(6*100000)*L310+(100000*2)*L339)/100000","v":6846},{"$f":"(100000*M281+(6*100000)*M310+(100000*2)*M339)/100000","v":6470.5},6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4441.2,4289.3999999999996,4137.6000000000004,3985.8,3834,3682.2,3530.4,3378.6,3226.8,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",{"$f":"(100000*L282+(6*100000)*L311+(100000*2)*L340)/100000","v":6846},{"$f":"(100000*M282+(6*100000)*M311+(100000*2)*M340)/100000","v":6846},6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":"(100000*L283+(6*100000)*L312+(100000*2)*L341)/100000","v":6846},{"$f":"(100000*M283+(6*100000)*M312+(100000*2)*M341)/100000","v":6470.5},6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4289.3999999999996,3985.8,3682.2,3378.6,3075,3017.593469053299,2964.8560988497466,2916.1194698419463,2870.8487025610348,2828.6091111083806,2789.0426456530035,2751.8508708004974,2716.7824203272044,2683.6235872892566,2652.1911544600166,2622.3268543554586,2593.8930337600796,2566.769221587529,2540.8493831895535,2516.03970264602,2492.2567756404369,2469.426124902076,2447.4809714509611,2426.3612104630743,2406.0125521496225,2386.3857967025447,2367.4362189371036,2349.1230432739289,2331.4089935847323,2314.2599054286479]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"(100000*L284+(6*100000)*L313+(100000*2)*L342)/100000","v":6846},{"$f":"(100000*M284+(6*100000)*M313+(100000*2)*M342)/100000","v":6470.5},6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4441.2,4289.3999999999996,4137.6000000000004,3985.8,3834,3682.2,3530.4,3378.6,3226.8,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",{"$f":"(100000*L285+(6*100000)*L314+(100000*2)*L343)/100000","v":6846},{"$f":"(100000*M285+(6*100000)*M314+(100000*2)*M343)/100000","v":6846},6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":"(100000*L286+(10*100000)*L315+(100000*2.4)*L344)/100000","v":8024.8},{"$f":"(100000*M286+(10*100000)*M315+(100000*2.4)*M344)/100000","v":7618.9666666666672},7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5178.6000000000004,4767.3999999999996,4356.2,3945,3533.8,3471.6686658690255,3414.5682612589681,3361.7799878568567,3312.7284941024159,3266.946081344076,3224.047411581701,3183.7112284171449,3145.66688229582,3109.6842214713138,3075.565888334756,3043.1413656845384,3012.2623166701351,2982.7988951025327,2954.6367932632411,2927.6748570429681,2901.8231423274815,2877.0013180860142,2853.1373444392179,2830.1663707151115,2808.0298109344353,2786.6745634665122,2766.0523486638094,2746.1191436672866,2726.8346977456517,2708.1621147580863]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":"(100000*L287+(10*100000)*L316+(100000*2.4)*L345)/100000","v":8024.8},{"$f":"(100000*M287+(10*100000)*M316+(100000*2.4)*M345)/100000","v":7618.9666666666672},7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5384.2,5178.6000000000004,4973,4767.3999999999996,4561.8,4356.2,4150.6000000000004,3945,3739.4,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",8024.8,{"$f":"(100000*M288+(10*100000)*M317+(100000*2.4)*M346)/100000","v":8024.8},8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",8024.8,{"$f":"(100000*M289+(10*100000)*M318+(100000*2.4)*M347)/100000","v":7618.9666666666672},7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5178.6000000000004,4767.3999999999996,4356.2,3945,3533.8,3471.6686658690255,3414.5682612589681,3361.7799878568567,3312.7284941024159,3266.946081344076,3224.047411581701,3183.7112284171449,3145.66688229582,3109.6842214713138,3075.565888334756,3043.1413656845384,3012.2623166701351,2982.7988951025327,2954.6367932632411,2927.6748570429681,2901.8231423274815,2877.0013180860142,2853.1373444392179,2830.1663707151115,2808.0298109344353,2786.6745634665122,2766.0523486638094,2746.1191436672866,2726.8346977456517,2708.1621147580863]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",8024.8,{"$f":"(100000*M290+(10*100000)*M319+(100000*2.4)*M348)/100000","v":7618.9666666666672},7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5384.2,5178.6000000000004,4973,4767.3999999999996,4561.8,4356.2,4150.6000000000004,3945,3739.4,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",8024.8,{"$f":"(100000*M291+(10*100000)*M320+(100000*2.4)*M349)/100000","v":8024.8},8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",8024.8,{"$f":"(100000*M292+(10*100000)*M321+(100000*2.4)*M350)/100000","v":7618.9666666666672},7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5178.6000000000004,4767.3999999999996,4356.2,3945,3533.8,3471.6686658690255,3414.5682612589681,3361.7799878568567,3312.7284941024159,3266.946081344076,3224.047411581701,3183.7112284171449,3145.66688229582,3109.6842214713138,3075.565888334756,3043.1413656845384,3012.2623166701351,2982.7988951025327,2954.6367932632411,2927.6748570429681,2901.8231423274815,2877.0013180860142,2853.1373444392179,2830.1663707151115,2808.0298109344353,2786.6745634665122,2766.0523486638094,2746.1191436672866,2726.8346977456517,2708.1621147580863]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",8024.8,{"$f":"(100000*M293+(10*100000)*M322+(100000*2.4)*M351)/100000","v":7618.9666666666672},7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5384.2,5178.6000000000004,4973,4767.3999999999996,4561.8,4356.2,4150.6000000000004,3945,3739.4,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",8024.8,{"$f":"(100000*M294+(10*100000)*M323+(100000*2.4)*M352)/100000","v":8024.8},8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,{"$f":"R402-($R$402-$W$402)/5","v":52.8},{"$f":"S402-($R$402-$W$402)/5","v":49.599999999999994},46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,{"$f":"R403-($R$403-$AB$403)/10","v":54.4},{"$f":"S403-($R$403-$AB$403)/10","v":52.8},51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$43","v":8.0800000000000011E-2},{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$43","v":8.0800000000000011E-2},{"$f":"$S$43","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","No TES - Class 1 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - High"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Low"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Mid"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - High"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L364 * 1 + L482) +L393) * 1000 / (L161 * 8760)) + L422 + 0","v":303.05608440245703},287.44939095239323,271.84269750232937,256.23600405226557,240.62931060220174,225.02261715213788,209.41592370207405,196.04232479112591,182.66872588017776,169.29512696922956,155.92152805828141,142.54792914733326,140.26585551583509,138.16939436496318,136.23197410784869,134.43233175730535,132.75318730684458,131.18030725263731,129.70182793504324,128.30775682844904,126.98959847121601,125.7400694550829,124.55287819534566,123.42255258337461,122.34430354926809,121.31391591278761,120.32766022304985,119.382220920165,118.47463731981939,117.60225476675294,116.76268392247484,115.95376661275952,115.1735470046591,114.42024714428803,113.69224608585922,112.98806199676497,112.30633674286358]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Mid",{"$f":" (($S$50 * $S$48 * $S$46 * (L365 * 1 + L483) +L394) * 1000 / (L162 * 8760)) + L423 + 0","v":303.05608440245703},287.44939095239323,271.84269750232937,256.23600405226557,240.62931060220174,225.02261715213788,209.41592370207405,202.72912424659998,196.04232479112591,189.35552533565183,182.66872588017776,175.98192642470366,169.29512696922956,162.60832751375551,155.92152805828141,149.23472860280734,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L366 * 1 + L484) +L395) * 1000 / (L163 * 8760)) + L424 + 0","v":303.05608440245703},303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,{"$f":" (($S$50 * $S$48 * $S$46 * (Q366 * 1 + Q484) +Q395) * 1000 / (Q163 * 8760)) + Q424 + 0","v":303.05608440245703},{"$f":" (($S$50 * $S$48 * $S$46 * (R366 * 1 + R484) +R395) * 1000 / (R163 * 8760)) + R424 + 0","v":303.05608440245703},303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L367 * 1 + L485) +L396) * 1000 / (L164 * 8760)) + L425 + 0","v":230.31271252077832},218.50224180181112,206.69177108284387,194.8813003638767,183.07082964490945,171.2603589259422,159.44988820697498,149.32932686896015,139.20876553094536,129.0882041929305,118.96764285491568,108.84708151690086,107.12010687684818,105.53359573564784,104.06743986539901,102.70554835687973,101.43484444842294,100.24455683983366,99.125707626519215,98.070734897204687,97.073209653893215,96.127620128170861,95.229205120802135,94.373823576607819,93.557851334581272,92.778098528596033,92.031742871497201,91.316275290935678,90.629455269052528,89.969273877542776,89.333922968359346,88.72176932857478,88.131332868390686,87.561268109190948,87.010348389298883,86.4774523218762,85.961552129734613]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Mid",{"$f":" (($S$50 * $S$48 * $S$46 * (L368 * 1 + L486) +L397) * 1000 / (L165 * 8760)) + L426 + 0","v":230.31271252077832},218.50224180181112,206.69177108284387,194.8813003638767,183.07082964490945,171.2603589259422,159.44988820697498,154.38960753796758,149.32932686896015,144.26904619995275,139.20876553094536,134.14848486193793,129.0882041929305,124.02792352392312,118.96764285491568,113.90736218590826,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L369 * 1 + L487) +L398) * 1000 / (L166 * 8760)) + L427 + 0","v":230.31271252077832},230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,{"$f":" (($S$50 * $S$48 * $S$46 * (Q369 * 1 + Q487) +Q398) * 1000 / (Q166 * 8760)) + Q427 + 0","v":230.31271252077832},{"$f":" (($S$50 * $S$48 * $S$46 * (R369 * 1 + R487) +R398) * 1000 / (R166 * 8760)) + R427 + 0","v":230.31271252077832},230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L370 * 1 + L488) +L399) * 1000 / (L167 * 8760)) + L428 + 0","v":224.35711482286308},212.85744596492134,201.35777710697954,189.85810824903783,178.35843939109603,166.85877053315423,155.35910167521246,145.50487089872436,135.65064012223624,125.7964093457481,115.94217856925999,106.08794779277187,104.40641985377323,102.86165900576235,101.4340861847306,100.10803392643551,98.870769594517057,97.711805344048557,96.622399531084497,95.595189242015081,94.623914663001273,93.703209072166359,92.828436564991534,91.995565061433922,91.201065773144919,90.441832777843501,89.715118059089363,89.018478572753153,88.349732761972177,87.70692456497585,87.088293416560404,86.492249083085966,85.917350424485647,85.362287369475396,84.825865536948911,84.306993050247868,83.804669178952111]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Mid",{"$f":" (($S$50 * $S$48 * $S$46 * (L371 * 1 + L489) +L400) * 1000 / (L168 * 8760)) + L429 + 0","v":224.35711482286308},212.85744596492134,201.35777710697954,189.85810824903783,178.35843939109603,166.85877053315423,155.35910167521246,150.43198628696842,145.50487089872436,140.5777555104803,135.65064012223624,130.72352473399218,125.7964093457481,120.86929395750407,115.94217856925999,111.01506318101592,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L372 * 1 + L490) +L401) * 1000 / (L169 * 8760)) + L430 + 0","v":224.35711482286308},224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,{"$f":" (($S$50 * $S$48 * $S$46 * (Q372 * 1 + Q490) +Q401) * 1000 / (Q169 * 8760)) + Q430 + 0","v":224.35711482286308},{"$f":" (($S$50 * $S$48 * $S$46 * (R372 * 1 + R490) +R401) * 1000 / (R169 * 8760)) + R430 + 0","v":224.35711482286308},224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L373 * 1 + L491) +L402) * 1000 / (L170 * 8760)) + L431 + 0","v":234.61116837380911},{"$f":" (($S$50 * $S$48 * $S$46 * (M373 * 1 + M491) +M402) * 1000 / (M170 * 8760)) + M431 + 0","v":223.40281495994057},212.19446154607198,200.98610813220347,189.77775471833493,178.56940130446637,{"$f":" (($S$50 * $S$48 * $S$46 * (R373 * 1 + R491) +R402) * 1000 / (R170 * 8760)) + R431 + 0","v":167.36104789059786},155.59371032128774,143.82637275197766,132.05903518266757,120.29169761335747,108.52436004404738,{"$f":" (($S$50 * $S$48 * $S$46 * (X373 * 1 + X491) +X402) * 1000 / (X170 * 8760)) + X431 + 0","v":106.87776133861736},105.36449184866483,103.96550204969203,102.66554402939252,101.45222288260318,100.31532641830881,99.246340730012847,98.238093088971524,97.284484035500043,96.380283217026417,95.520971602898086,94.702617984016442,93.921781189034974,93.175431845674453,92.460889177355085,91.775769493719565,91.117943869433859,90.485503110470006,89.876728550489574,89.290067549444643,88.724112812971512,{"$f":" (($S$50 * $S$48 * $S$46 * (AS373 * 1 + AS491) +AS402) * 1000 / (AS170 * 8760)) + AS431 + 0","v":88.177584838445},87.649316936243594,87.138242385316332,86.643383367649875]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Mid",{"$f":" (($S$50 * $S$48 * $S$46 * (L374 * 1 + L492) +L403) * 1000 / (L171 * 8760)) + L432 + 0","v":234.61116837380911},223.40281495994057,212.19446154607198,200.98610813220347,189.77775471833493,178.56940130446637,167.36104789059786,161.47737910594276,155.59371032128774,149.7100415366327,143.82637275197766,137.94270396732261,132.05903518266757,126.17536639801253,120.29169761335747,114.40802882870243,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L375 * 1 + L493) +L404) * 1000 / (L172 * 8760)) + L433 + 0","v":234.61116837380911},234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L376 * 1 + L494) +L405) * 1000 / (L173 * 8760)) + L434 + 0","v":176.95837628035682},168.55211121995541,160.14584615955397,151.73958109915259,143.33331603875118,134.92705097834977,126.52078591794837,117.69528274096579,108.86977956398323,100.04427638700066,91.218773210018099,82.39327003303552,81.15832100396301,80.023368886498616,78.974126537269015,77.999158022044384,77.089167161952375,76.236494813731596,75.434755547509624,74.67856981672864,73.963363026625018,73.285212412769795,72.640728702173547,72.026963488012314,71.44133589177622,70.881573884255829,70.345666883016307,69.83182712028966,69.33845790207539,68.864127332852505,68.407546412867177,67.967550662083482,67.543084609728623,67.13318862883375,66.736987702182688,66.353681788987245,65.982537525737399]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Mid",{"$f":" (($S$50 * $S$48 * $S$46 * (L377 * 1 + L495) +L406) * 1000 / (L174 * 8760)) + L435 + 0","v":176.95837628035682},168.55211121995541,160.14584615955397,151.73958109915259,143.33331603875118,{"$f":" (($S$50 * $S$48 * $S$46 * (Q377 * 1 + Q495) +Q406) * 1000 / (Q174 * 8760)) + Q435 + 0","v":134.92705097834977},126.52078591794837,122.10803432945707,117.69528274096579,113.2825311524745,108.86977956398323,104.45702797549195,100.04427638700066,95.631524798509389,91.218773210018099,86.80602162152681,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,{"$f":" (($S$50 * $S$48 * $S$46 * (AS377 * 1 + AS495) +AS406) * 1000 / (AS174 * 8760)) + AS435 + 0","v":82.39327003303552},82.39327003303552,82.39327003303552,82.39327003303552]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L378 * 1 + L496) +L407) * 1000 / (L175 * 8760)) + L436 + 0","v":176.95837628035682},176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,{"$f":" (($S$50 * $S$48 * $S$46 * (AS378 * 1 + AS496) +AS407) * 1000 / (AS175 * 8760)) + AS436 + 0","v":176.95837628035682},176.95837628035682,176.95837628035682,176.95837628035682]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Low",{"$f":" (($S$50 * $S$48 * $S$46 * (L379 * 1 + L497) +L408) * 1000 / (L176 * 8760)) + L437 + 0","v":168.16388257118615},160.18505471724583,152.20622686330549,144.22739900936517,136.24857115542488,128.26974330148454,120.29091544754424,111.91416666939128,103.53741789123833,95.16066911308539,86.783920334932446,78.407171556779488,77.235016546134389,76.15777385837157,75.161882815035014,74.236488970076024,73.372768831683615,72.563452704558813,71.802479841704056,71.084744232827191,70.405903889678001,69.762235510425583,69.15052215799524,68.567965344554068,68.012115422702863,67.480815890141145,66.972158397439216,66.48444608027495,66.016163432478351,65.565951366775266,65.132586425772246,64.714963340282623,64.312080307539048,63.923026495164244,63.546971378342896,63.183155596326884,62.830883075276191]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Mid",{"$f":" (($S$50 * $S$48 * $S$46 * (L380 * 1 + L498) +L409) * 1000 / (L177 * 8760)) + L438 + 0","v":168.16388257118615},160.18505471724583,152.20622686330549,144.22739900936517,136.24857115542488,128.26974330148454,120.29091544754424,116.10254105846774,111.91416666939128,107.72579228031481,103.53741789123833,99.349043502161862,95.16066911308539,90.972294724008918,86.783920334932446,82.59554594585596,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - High",{"$f":" (($S$50 * $S$48 * $S$46 * (L381 * 1 + L499) +L410) * 1000 / (L178 * 8760)) + L439 + 0","v":168.16388257118615},168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,{"$f":" (($S$50 * $S$48 * $S$46 * (Q381 * 1 + Q499) +Q410) * 1000 / (Q178 * 8760)) + Q439 + 0","v":168.16388257118615},168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]

{"sheet":"Geothermal","index":8,"n_rows":547,"n_cols":103,"rows_kept":547,"cut":false,"hidden":false,"merged":[[544,7,544,10],[544,11,544,26],[545,7,545,10],[545,11,545,26],[546,7,546,10],[546,11,546,26],[541,7,541,10],[541,11,541,26],[542,7,542,10],[542,11,542,26],[543,7,543,10],[543,11,543,26],[538,7,538,10],[538,11,538,26],[539,7,539,10],[539,11,539,26],[540,7,540,10],[540,11,540,26],[535,7,535,10],[535,11,535,26],[536,7,536,10],[536,11,536,26],[537,7,537,10],[537,11,537,26],[534,7,534,10],[534,11,534,26],[255,7,272,7],[255,9,272,9],[276,7,293,7],[276,9,293,9],[297,7,314,7],[297,9,314,9],[321,6,321,19],[530,6,530,19],[532,7,532,11],[533,7,533,10],[533,11,533,26],[111,6,111,19],[114,7,251,7],[114,9,131,9],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[71,7,90,7],[71,9,76,9],[78,9,83,9],[85,9,90,9],[93,7,105,7],[93,9,98,9],[100,9,105,9],[48,9,53,9],[55,9,60,9],[59,14,59,17],[60,14,60,17],[63,7,68,7],[63,9,68,9],[40,14,40,17],[41,9,46,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[45,14,45,15],[34,9,39,9],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[0,0,0,7],[9,6,9,19],[10,21,15,21],[11,7,11,19],[13,7,60,7],[13,9,18,9],[13,14,13,15],[13,16,13,19],[15,14,15,19],[16,21,21,21],[20,9,25,9],[22,21,27,21],[26,14,26,18],[27,9,32,9],[27,14,27,17],[28,14,28,17]]}
["Geothermal Inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary",null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash",null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary",null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash",null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Capital","O&M","O&M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Capital","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Capital","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Capital","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Capital","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Capital","O&M","O&M"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated",null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Costs","Costs","Costs","LCOE",null,null,null,null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Costs","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Costs","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Costs","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Costs","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Costs","Costs","Costs","LCOE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Deep",null,null,205,37.964505559970867,3952.0287845735093,0,141.69956768739448,{"$f":" (($S$44 * $S$42 * $S$40 * (AI6 * 1 + $L$73) +AK6) * 1000 / ($L$15 * 8760)) + AJ6 + 0","v":78.731133249962767},null,null,null,null,null,null,null,null,null,null,null,28,"Clifton Hot Springs",null,null,110,18.066669285611994,18474.809678438836,0,486.2644504666788,{"$f":" (($S$44 * $S$42 * $S$40 * (BD6 * 1 + $L$73) +BF6) * 1000 / ($L$15 * 8760)) + BE6 + 0","v":342.9143676274299},null,9,"NF-EGS The Geysers 4",null,null,320,68,4871.1231945855816,0,125.46063978474737,{"$f":" (($S$44 * $S$42 * $S$40 * (BO6 * 1 + $L$73) +BQ6) * 1000 / ($L$15 * 8760)) + BP6 + 0","v":90.021513410402818},null,12,"NF-EGS Beowawe HS",null,null,185,43.2,6756.8663713220622,0,223.42423590756312,{"$f":" (($S$44 * $S$42 * $S$40 * (BZ6 * 1 + $L$73) +CB6) * 1000 / ($L$15 * 8760)) + CA6 + 0","v":131.91955683626099},null,null,"4k-200C",null,4,225,117.25371575342467,10718.459677651281,0,248.15259276906824,{"$f":" (($S$44 * $S$42 * $S$40 * (CK6 * 1 + $L$73) +CM6) * 1000 / ($L$15 * 8760)) + CL6 + 0","v":194.10119941288991},null,null,"4k-150C",null,null,175,91515.329614726012,15950.615622890611,0,364.40698194948828,{"$f":" (($S$44 * $S$42 * $S$40 * (CV6 * 1 + $L$73) +CX6) * 1000 / ($L$15 * 8760)) + CW6 + 0","v":288.15427702481645}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Long Valley caldera - deep",null,null,205,59.41661017490523,5836.540710821766,0,164.8947224531768,{"$f":" (($S$44 * $S$42 * $S$40 * (AI7 * 1 + $L$73) +AK7) * 1000 / ($L$15 * 8760)) + AJ7 + 0","v":109.94193474447682},null,null,null,null,null,null,null,null,null,null,null,28,"Gillard (Morenci) Hot Springs",null,null,110,14.745143375963114,18666.292495653888,0,493.05270646229064,346.71799499757327,null,10,"NF-EGS Coso 3",null,null,325,66.746919331284474,5496.1819656679672,0,133.25298431804032,{"$f":" (($S$44 * $S$42 * $S$40 * (BO7 * 1 + $L$73) +BQ7) * 1000 / ($L$15 * 8760)) + BP7 + 0","v":100.3876923613642},null,12,"NF-EGS Dixie Valley",null,null,190,104,7924.7330041529749,0,241.59569249595904,151.80327184873153,null,null,"4k-250C",null,4,275,0,8159.839653637674,0,184.72183660208404,147.16856291475165,null,null,"5k-150C",null,null,175,590487.06778253452,20636.354723683777,0,438.71150167169168,368.13142639545475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource and Cost Characteristics",null,null,null,null,null,null,12,"Humboldt House - Rye Patch",null,null,205,113.04341455557022,3949.5837604603312,0,145.87163776086541,79.290263274783882,null,null,null,null,null,null,null,null,null,null,null,8,"Fort Bidwell",null,null,110,11.42665457602771,15929.161836668147,0,461.40804886727744,301.67812115255884,null,9,"NF-EGS The Geysers 1",null,null,340,70,5878.847080333785,0,135.19902493037463,106.33089855387716,null,12,"NF-EGS Soda Lake area",null,null,175,33.599999999999994,7543.4659764645712,0,246.70152365307914,146.88702516221636,null,null,"4k-300C",null,4,325,0,6342.5138571535936,0,145.24497335917869,114.62917714052473,null,null,"6k-150C",null,null,175,1139237.3686130138,25932.739931909171,0,520.24508648065557,458.18099254477937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,12,"Blue Mountain",null,null,205,78.000434175384967,3949.5837604603312,0,145.87163776086541,79.290263274783882,null,null,null,null,null,null,null,null,null,null,null,9,"Boyes HS",null,null,110,10.461172770047316,19077.641101164707,0,505.94852288065374,354.64834032848825,null,9,"NF-EGS The Geysers 2",null,null,265,70,6370.3740908404025,0,160.75620835378353,117.25502075997143,null,10,"NF-EGS Coso 4",null,null,175,24.666329095280776,7750.4306464065403,0,254.15976381961178,151.01547062875835,null,null,"4k-350C",null,4,375,0,4782.0462308252199,0,111.63921765463078,86.730456654981154,null,null,"7k-150C",null,null,175,1335322.464220891,32090.120900781174,0,614.53326567912393,562.79796747161686]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,12,"Fish Lake Valley",null,null,205,71.41313458609774,4476.613952469449,0,153.95961580284762,88.247273085557865,null,null,null,null,null,null,null,null,null,null,null,9,"Sonoma Mission Inn",null,null,110,7.8515754486616309,19549.750028490656,0,518.64189299074849,363.44937985786839,null,10,"NF-EGS Salton Sea area 4",null,null,340,107.16344986572373,5878.847080333785,0,135.19902493037463,106.33089855387716,null,12,"NF-EGS San Emidio Desert area",null,null,170,45.5,7744.0684147782176,0,250.00466384126503,150.32836701531437,null,null,"5k-200C",null,5,225,26525.729640410958,14187.736616308415,0,299.41320581018107,252.77988684367688,null,null,"8k-150C",null,null,175,1535225.7219863017,39152.536149551197,0,722.80634925718255,682.8099178828428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",{"$f":"COUNT($AH$6:$AH$26)","v":21},{"$f":"COUNT($BB$82:$BB$104)","v":23},{"$f":"COUNT($BB$65:$BB$81)","v":17},{"$f":"COUNT($BB$6:$BB$64)","v":59},null,12,"Soda Lake area",null,null,205,46.475000000000001,3905.5234650773295,0,137.68268178206316,77.469416687574778,null,null,null,null,null,null,null,null,null,null,null,8,"Kellog HS",null,null,110,6.7176080220648204,19858.637339687597,0,526.18696354538213,369.09922301851361,null,10,"NF-EGS Salton Sea area 3",null,null,250,66.067482685198712,5942.949009895462,0,158.98939917353789,110.67469972812002,null,9,"NF-EGS The Geysers 3",null,null,180,70,8658.2364854816879,0,260.62972771940213,165.379142813638,null,null,"5k-250C",null,5,275,134.00424657534245,10830.439583851577,0,224.28425995600267,192.35323954953628,null,null,"9k-150C",null,null,175,1871262.9304366442,47149.057835219457,0,845.56528171526725,818.71875108025176]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($AH$6:$AH$35)","v":22718.050254103971},{"$f":"SUM($BC$82:$BC$104,BC125:BC132)","v":5559.600548648008},{"$f":"SUM($BC$65:$BC$81,BC123:BC124)","v":1172.8131554506658},{"$f":"SUM($BC$6:$BC$64,BC106:BC122)","v":9697.391457581909},null,12,"Beowawe HS",null,null,215,51.637500000000003,4604.6797877186345,0,143.32240513620718,88.62547474754443,null,null,null,null,null,null,null,null,null,null,null,33,"Routt",null,null,110,10.357171109288224,19092.263327809651,0,506.36638263207186,354.92445464165047,null,10,"NF-EGS Salton Sea area 2",null,null,325,50.055536399722222,5547.4705695347138,0,132.32241712233275,101.01425526885015,null,12,"NF-EGS Desert Peak",null,null,185,26.368493919322908,8238.1208389799067,0,249.64429011634786,157.59159747533073,null,null,"5k-300C",null,5,325,0,8345.9972065163911,0,173.35534816722941,148.30277324734891,null,null,"10k-150C",null,null,175,1894115.3999229441,56111.178560299828,0,983.35352943706687,971.06827769842732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($AI$6:$AI$26)","v":4047.0653366435049},{"$f":"AVERAGE($BD$82:$BD$104)","v":6800.5998964829205},{"$f":"AVERAGE($BD$65:$BD$81)","v":8610.9922181890288},{"$f":"AVERAGE($BD$6:$BD$64)","v":15367.238291378722},null,12,"Desert Peak",null,null,215,19.325000000000003,4829.227894304604,0,163.17762733502633,94.783226125581962,null,null,null,null,null,null,null,null,null,null,null,15,"Magic Reservoir area",null,null,110,11.319226552372934,17688.273521135685,0,485.09510165860746,331.10251032541805,null,10,"NF-EGS Coso 2",null,null,250,43.570398209767369,5495.6146229411779,0,150.08953689542386,{"$f":" (($S$44 * $S$42 * $S$40 * (BO13 * 1 + $L$73) +BQ13) * 1000 / ($L$15 * 8760)) + BP13 + 0","v":102.78176872378624},null,12,"NF-EGS Great Boiling Springs (Gerlach)",null,null,165,29.4,8376.4418077067276,0,270.02224237046863,162.54731033631683,null,null,"5k-350C",null,5,375,0,6198.224621063403,0,129.63206039261144,110.26504439515504]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","GEO-Hydro Flash example",0.9,null,null,"Basis Year:",null,2014,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($AI$6:$AI$26)","v":3000},{"$f":"MIN($BD$82:$BD$104)","v":3909.4632347297847},{"$f":"MIN($BD$65:$BD$81)","v":6785.9511483237984},{"$f":"MIN($BD$6:$BD$64)","v":10596.342795846676},null,31,"Valles Caldera - Sulphur Springs",null,null,225,34.387895513700379,5905.7423181332615,0,164.98105657979789,110.978812974047,null,null,null,null,null,null,null,null,null,null,null,15,"White Licks Hot Springs",null,null,110,11.300769773771098,17690.291344516954,0,485.16116213207067,331.14181148552387,null,9,"NF-EGS The Geysers 6",null,null,300,55,6252.878225941552,0,148.33931920955376,113.74362875641197,null,10,"NF-EGS Heber",null,null,180,24.5,8677.6038549898894,0,261.17225729937098,165.74330060442256,null,null,"6k-200C",null,6,225,227965.74272260279,18292.476028911984,0,359.9929626694086,322.19664961082481,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(CV6:CV12,0.1)","v":18762.059083366512},{"$f":"_xlfn.PERCENTILE.INC(CW6:CW12,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CX6:CX12,0.1)","v":408.98969378281032},{"$f":"_xlfn.PERCENTILE.INC(CY6:CY12,0.1)","v":336.14056664719942}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($AI$6:$AI$26)","v":5905.7423181332615},{"$f":"MAX($BD$82:$BD$104)","v":15313.772518025682},{"$f":"MAX($BD$65:$BD$81)","v":11884.966306919079},{"$f":"MAX($BD$6:$BD$64)","v":20611.916180645916},null,12,"Dixie Valley Geothermal Field",null,null,225,116.62500000000001,3885.9642828454171,0,137.46046022509086,77.148125082360622,null,null,null,null,null,null,null,null,null,null,null,15,"Latty Hot Springs",null,null,110,7.9408140154521591,19528.928523793784,0,518.11366137013215,363.06573321877806,null,9,"NF-EGS The Geysers 5",null,null,220,37,5676.431841896203,0,178.01455824000109,109.44357837785762,null,12,"NF-EGS Blue Mountain",null,null,175,43.4,8627.450699709445,0,257.61256928655507,164.49281572639265,null,null,"6k-250C",null,6,275,7680.0061643835625,14135.69985263118,0,273.70162164303298,248.34057026623324,null,null,null,null,null,"median",{"$f":"MEDIAN(CT6:CT12)","v":175},{"$f":"MEDIAN(CV6:CV12)","v":32090.120900781174},0,614.53326567912393,562.79796747161686]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.9,null,null,"Geothermal",null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",4567,5465,null,null,null,10,"North Brawley",null,null,250,92.562500000000014,3127.1156478730754,0,114.86649884241668,62.689028141391752,null,null,null,null,null,null,null,null,null,null,null,15,"Owl Creek Hot Springs",null,null,110,9.7936861343408488,20611.916180645916,0,528.92031364350328,380.64186548342343,null,10,"NF-EGS Coso 1",null,null,300,45,6514.7534914031385,0,152.8061812977929,{"$f":" (($S$44 * $S$42 * $S$40 * (BO16 * 1 + $L$73) +BQ16) * 1000 / ($L$15 * 8760)) + BP16 + 0","v":118.25819675834231},null,12,"NF-EGS Fallon Area",null,null,175,37.099999999999994,8725.8249571028337,0,260.9294197022711,166.42258279134481,null,null,"6k-300C",null,6,325,50.112739726027399,10815.34738415981,0,208.33455650811152,189.8538651906907,null,null,null,null,null,"average",{"$f":"AVERAGE(CT6:CT12)","v":175},{"$f":"AVERAGE(CV6:CV12)","v":33860.371960619312},0,641.37457088435372,592.83737287117003]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,"NF-EGS","# sites",{"$f":"COUNT($BM$6:$BM$17)","v":12},{"$f":"COUNT($BX$6:$BX$25)","v":20},null,null,null,10,"South Brawley (Mesquite)",null,null,250,52.880573841607124,4219.4349214783888,0,127.2205205584748,80.624119345690943,null,null,null,null,null,null,null,null,null,null,null,17,"Gregson (Fairmont) Hot Springs",null,null,110,8.8750127771477327,19334.275726969332,0,513.04218670352429,359.46014747377768,null,25,"NF-EGS Roosevelt HS",null,null,200,108,7216.1286494387441,0,222.32031075953165,{"$f":" (($S$44 * $S$42 * $S$40 * (BO17 * 1 + $L$73) +BQ17) * 1000 / ($L$15 * 8760)) + BP17 + 0","v":138.56160419668848},null,10,"NF-EGS Long Valley (Mammoth)",null,null,175,33.599999999999994,8795.3333088408144,0,263.1621241517343,167.77027680504591,null,null,"6k-350C",null,6,375,0,7922.4002936887891,0,151.67964821746133,138.93824932019461]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.9,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($BN$6:$BN$17)","v":786.6037864916965},{"$f":"SUM($BY$6:$BY$25)","v":706.61368965041834},null,null,null,25,"Roosevelt HS",null,null,250,64.412499999999994,3000,0,112.0956966511125,60.411650558719764,null,null,null,null,null,null,null,null,null,null,null,31,"Jemez Springs (Ojos Calientes)",null,null,110,10.776988923784934,19034.812175117495,0,504.71441902806339,353.8381407953932,null,null,null,null,null,null,null,null,null,null,null,null,10,"NF-EGS East Mesa",null,null,170,42,9051.4518755138688,0,268.65588280665719,172.34614650782598,null,null,"7k-200C",null,7,225,723304.43476027413,23074.294331688779,0,430.74233719725976,403.08899380621972]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($BO$6:$BO$17)","v":5928.4666519010425},{"$f":"AVERAGE($BZ$6:$BZ$25)","v":8820.3988104118016},null,null,null,8,"Medicine Lake (Glass Mt.)",null,null,255,456.96756409685696,4049.027580851844,0,127.47036446559558,78.136818335970673,null,null,null,null,null,null,null,null,null,null,null,12,"Colado area",null,null,110,13.478406159251614,16884.427375529143,0,469.96260365618519,317.04191287230293,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BO6:BO16,0.1)","v":5495.6146229411779},{"$f":"_xlfn.PERCENTILE.INC(BP6:BP16,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(BQ6:BQ16,0.1)","v":132.32241712233275},{"$f":"_xlfn.PERCENTILE.INC(BR6:BR16,0.1)","v":100.3876923613642},null,12,"NF-EGS Stillwater area",null,null,155,34.199999999999996,9200.2707752640054,0,291.63819657241118,177.8289125749651,null,null,"7k-250C",null,7,275,86056.435890410954,18089.541676994166,0,332.9476080202374,315.33290972930763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($BO$6:$BO$17)","v":4871.1231945855816},{"$f":"MIN($BZ$6:$BZ$25)","v":6756.8663713220622},null,null,null,31,"Valles Caldera - Redondo",null,null,275,127.25419746327006,4239.890931543785,0,126.2567520456588,80.789455120828819,null,null,null,null,null,null,null,null,null,null,null,12,"Rowland Hot Springs",null,null,110,7.3090295008595776,19686.428836190142,0,522.04573752707847,365.95867542332195,null,null,null,null,null,"median",{"$f":"MEDIAN(BN6:BN16)","v":66.067482685198712},{"$f":"MEDIAN(BO6:BO16)","v":5878.847080333785},{"$f":"MEDIAN(BP6:BP16)","v":0},{"$f":"MEDIAN(BQ6:BQ16)","v":148.33931920955376},{"$f":"MEDIAN(BR6:BR16)","v":106.33089855387716},null,10,"NF-EGS Salton Sea area 1",null,null,175,18.680803517233926,9362.7346813843269,0,279.01575362426399,178.43311126193041,null,null,"7k-300C",null,7,325,630.36261986301361,13768.926231785574,0,250.33629845692207,239.57623983759478]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","GEO-Hydro Flash example",{"$f":"L14*8760","v":7884},null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($BO$6:$BO$17)","v":7216.1286494387441},{"$f":"MAX(BZ6:BZ25)","v":11486.194042561257},null,null,null,5,"Newberry Caldera",null,null,275,155.20230295524374,3163.7316642395544,0,110.89454976025441,62.664370086849203,null,null,null,null,null,null,null,null,null,null,null,12,"Dyke Hot Springs area",null,null,110,6.7875631733454744,19836.813173332994,0,525.67074833926722,368.70244622346331,null,null,null,null,null,"average",{"$f":"AVERAGE(BN6:BN16)","v":61.691253317426956},{"$f":"AVERAGE(BO6:BO16)","v":5811.4064703067061},{"$f":"AVERAGE(BP6:BP16)","v":0},{"$f":"AVERAGE(BQ6:BQ16)","v":146.40266311417844},{"$f":"AVERAGE(BR6:BR16)","v":106.93110465935102},null,12,"NF-EGS Brady HS",null,null,170,25.198063118580635,9443.7873000226828,0,280.79607085493154,179.88717002517618,null,null,"7k-350C",null,7,375,0,9974.616313206503,0,178.03737776665434,173.08326100266612]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":"L15*8760","v":7008},null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",8100,12179,null,null,null,12,"Dixie Valley Power Partners",null,null,280,97.387499999999989,3000,0,103.77572960462545,59.224440649118293,null,null,null,null,null,null,null,null,null,null,null,7,"Summer Lake Hot Springs",null,null,110,10.329804325432907,16921.552386467254,0,476.81333402147681,318.56912280911615,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Steamboat",null,null,180,11.4,9757.6989302498641,0,286.86428134954707,185.40066117555452,null,null,"8k-200C",null,8,225,1128950.7035445212,28551.392785156575,0,511.99051236390841,495.77336919247927]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",7884,null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,10,"Coso area",null,null,285,347.07599999999996,3000,0,102.28175577695797,59.011259452247948,null,null,null,null,null,null,null,null,null,null,null,6,"Olene Hot Springs",null,null,110,10.32696952488682,19096.559662334934,0,506.48882772026752,355.00553586607884,null,null,null,null,null,null,null,null,null,null,null,null,25,"NF-EGS Cove Fort - Sulphurdale",null,null,155,16,9844.4609344327946,0,312.82293397144844,190.38935472579774,null,null,"8k-250C",null,8,275,345245.71561643836,22728.600650245509,0,402.64998666386128,393.96224199191465]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUMIF($CH$6:$CH$33, \"<=6\", $CJ$6:$CJ$33)","v":262472.84922945208},{"$f":"SUM(CU6:CU8)","v":1821239.7660102742},null,null,null,10,"East Brawley",null,null,285,448.15588671603007,3745.6787742095239,0,117.51730994575992,72.225370043664242,null,null,null,null,null,null,null,null,null,null,null,7,"Clark Ranch",null,null,110,8.8607107155121163,19336.970319772696,0,513.11410871863279,359.51030489663134,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Hot Sulphur Springs - Tuscarora",null,null,150,15.6,10442.801302871554,0,329.4557130814519,201.62143404003368,null,null,"8k-300C",null,8,325,32963.540856164385,17236.305341255036,0,299.86892050577018,297.9802550530199]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",7884,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGEIF($CH$6:$CH$33, \"<=6\", $CK$6:$CK$33)","v":10060.931750533275},{"$f":"AVERAGE($CV$6:$CV$8)","v":20839.903426161185},null,null,null,9,"Clear Lake (Sulphur Bank mine)",null,null,300,36.501601729614968,4148.0038324528032,0,121.93517092417413,78.812364051710588,null,null,null,null,null,null,null,null,null,null,null,25,"Newcastle area",null,null,110,15.33395105637112,15723.893905314118,0,450.78349852785107,297.12298294724911,null,null,null,null,null,null,null,null,null,null,null,null,16,"NF-EGS Raft River",null,null,150,28.2,11486.194042561257,0,333.32376687391752,217.62125011030238,null,null,"8k-350C",null,8,375,320.50006849315076,12376.652769163537,0,209.08862559549812,213.07724837503986]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($CK$6:$CK$17)","v":4782.0462308252199},{"$f":"MIN($CV$6:$CV$8)","v":15950.615622890611},null,null,null,10,"Salton Sea area",null,null,310,2103.0570000000002,4000,0,101.2893089544002,73.675063200189442,null,null,null,null,null,null,null,null,null,null,null,8,"Amedee",null,null,115,6.9624999999999995,13066.291668409642,0,407.41694821718755,251.58791628602751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9k-200C",null,9,225,1159397.4240924665,34741.537681706875,0,604.05197626111044,600.55768877449668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($CK$6:$CK$17)","v":18292.476028911984},{"$f":"MAX($CV$6:$CV$8)","v":25932.739931909171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Arrowhead HS",null,null,115,8.8335530643105464,15843.159211664499,0,434.72871253195177,296.59783324214357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BZ6:BZ25,0.1)","v":7724.0081709468532},{"$f":"_xlfn.PERCENTILE.INC(CA6:CA25,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CB6:CB25,0.1)","v":246.19094053736714},{"$f":"_xlfn.PERCENTILE.INC(CC6:CC25,0.1)","v":149.98423283000457},null,null,"9k-250C",null,9,275,761212.58630136983,28092.650315217306,0,483.49207318626077,484.91493614297036]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","GEO-Hydro Flash example",{"$f":" $S$40*(L42 + L72)","v":5048.8218564939643},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2,null,null,null,"Example Plant OCC ($/kW)",8100,12179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Surprise Valley HS",null,null,115,9.7249999999999996,16294.365149074107,0,438.62351714840457,303.83389215915935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BY6:BY25)","v":31.499999999999996},{"$f":"MEDIAN(BZ6:BZ25)","v":8701.7144060463615},{"$f":"MEDIAN(CA6:CA25)","v":0},{"$f":"MEDIAN(CB6:CB25)","v":262.16719072555264},{"$f":"MEDIAN(CC6:CC25)","v":166.08294169788368},null,null,"9k-300C",null,9,325,138202.90366438357,21250.558751789078,0,357.50194033843053,365.63685267210832]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":" $S$40*(L43 + L73)","v":6041.5615164746041},null,null,"Economic Lifetime (Years)",null,null,null,20,null,null,null,null,null,null,null,null,null,12,"Undiscovered >190 - NV",null,null,221.20188901505725,2630.0741980742509,3965.2306021739919,0,139.90158204142281,{"$f":" (($S$44 * $S$42 * $S$40 * (AI29 * 1 + $L$72) +AK29) * 1000 / ($L$14 * 8760)) + AJ29 + 0","v":69.928915400743719},null,null,null,null,null,null,null,null,null,null,null,15,"Vulcan Hot Springs",null,null,115,12.612435923633624,15942.652888486877,0,428.47303049753015,297.17823022453587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BY6:BY25)","v":35.330684482520915},{"$f":"AVERAGE(BZ6:BZ25)","v":8820.3988104118016},{"$f":"AVERAGE(CA6:CA25)","v":0},{"$f":"AVERAGE(CB6:CB25)","v":271.08155547491282},{"$f":"AVERAGE(CC6:CC25)","v":169.27143792326791},null,null,"9k-350C",null,9,375,9922.0150684931541,15174.318683805468,0,245.72914187971023,259.72625148512481]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",8954.5559530547653,null,null,"Interest Rate - Nominal",null,null,null,0.08,null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified",null,null,null,null,null,null,25,"Undiscovered >190 - UT",null,null,250,1187.4994904565895,3000,0,112.0956966511125,53.699244941084231,null,null,null,null,null,null,null,null,null,null,null,15,"Sharkey Hot Springs",null,null,115,12.485925257077749,17168.150306408988,0,445.85176512221966,317.80207649769966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-200C",null,10,225,1249724.8549828774,41662.542457455464,0,707.23479599086716,717.74964730268152]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",13463.893450895554,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S30)/(1+S28)-1","v":5.3658536585366123E-2},null,null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are",null,null,null,null,null,null,31,"Undiscovered >190 - NM",null,null,264.36295154301183,1407.5963602129245,4481.2645565753601,0,131.72648376577354,{"$f":" (($S$44 * $S$42 * $S$40 * (AI31 * 1 + $L$72) +AK31) * 1000 / ($L$14 * 8760)) + AJ31 + 0","v":75.683192238658009},null,null,null,null,null,null,null,null,null,null,null,17,"Ennis (Thexton) Hot Springs",null,null,115,16.164425990245235,15692.264449451595,0,420.15329992098913,292.28394805015228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-250C",null,10,275,1015591.0709589042,34222.145054097797,0,576.16293834697285,588.88826260936344]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",8954.5559530547653,null,null,"Interest During Construction  - Nominal",null,null,null,0.08,null,null,"assumed to have similar attributes to identified sites (by state), they should fall within the same range of",null,null,null,null,null,null,5,"Undiscovered >190 - OR",null,null,274.99999999999994,543.45055267497105,3163.731664239529,0,110.89454976025388,55.701662299421116,null,null,null,null,null,null,null,null,null,null,null,17,"Silver Star (Barkel's) Hot Springs",null,null,115,11.386807731655777,16072.010512650246,0,432.33865288769795,299.6450255513019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-300C",null,10,325,433492.04172945203,25847.723211635406,0,423.85271557061776,443.16766515584311]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",13463.893450895554,null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13,null,null,"overnight capital costs. ",null,null,null,null,null,null,10,"Undiscovered >190 - CA",null,null,290.23110721883364,8644.4786778292673,4000,0,106.29385640460687,66.123717701310795,null,null,null,null,null,null,null,null,null,null,null,12,"Wabuska Hot Springs",null,null,115,9.4749999999999996,16333.981312451919,0,439.70006479569645,304.57404305628381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10k-350C",null,10,375,69298.956318493147,18372.837972680092,0,288.00017671208963,313.11349874012507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S33)/(1+S28) - 1","v":0.10243902439024399},null,null,null,null,null,null,null,null,null,9,"Undiscovered >190 - CA",null,null,290.23110721883364,2751.6785539651141,3000.1157917507535,0,106.29385640460687,52.964868214396041,null,null,null,null,null,null,null,null,null,null,null,12,"Butte Springs (Trego)",null,null,115,9.1047646788807519,16396.328599805831,0,441.3698913378654,305.73539516791431]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","GEO-Hydro Flash example",{"$f":"(L42+L72)*($S$40-1)","v":481.82185649396462},null,null,"Debt Fraction",null,null,null,0.6,null,null,"Example plant for hydrothermal flash assumes a 40 Mwe,net flash plant utilizing a 225°C resource with 2.5 km ",null,null,null,null,null,null,8,"Undiscovered >190 - CA",null,null,290.23110721883364,943.52629952260179,3000.1157917507535,0,106.29385640460687,52.964868214396041,null,null,null,null,null,null,null,null,null,null,null,7,"Trout Creek",null,null,115,11.407475270663745,13890.684915547308,0,403.40856323540083,263.22143182730252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,null,{"$f":"_xlfn.PERCENTILE.INC(CK6:CK33,0.1)","v":7448.4343627282306},{"$f":"_xlfn.PERCENTILE.INC(CL6:CL33,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(CM6:CM33,0.1)","v":149.74924575997653},{"$f":"_xlfn.PERCENTILE.INC(CN6:CN33,0.1)","v":131.64552766629365}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":"(L43+L73)*($S$40-1)","v":576.56151647460399},null,null,"Tax Rate (Federal and State)",null,null,null,0.4,null,null,"wells and production well flow rates of 80 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Kahneetah Hot Springs",null,null,115,7.5801033535330671,14936.438028271914,0,426.89410462978623,282.05549324170704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",null,{"$f":"MEDIAN(CI6:CI33)","v":300},{"$f":"MEDIAN(CK6:CK33)","v":14681.027650056942},0,280.8508991775613,256.25306916440081]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",854.55595305476538,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S36>0,S35*S30*(1-S36)+(1-S35)*S33,S35*S30+(1-S35)*S33)","v":8.0800000000000011E-2},null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net flash plant utilizing a 175°C resource with 1.5 km ",null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(AI6:AI35,0.1)","v":3000},{"$f":"_xlfn.PERCENTILE.INC(AJ6:AJ35,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(AK6:AK35,0.1)","v":105.53841836461244},{"$f":"_xlfn.PERCENTILE.INC(AL6:AL35,0.1)","v":55.100937091920052},null,null,null,null,null,null,null,null,null,null,null,1,"Baker Hot Spring",null,null,115,28.370188349015969,15257.927350010852,0,403.59817490905044,283.49108679663698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",null,{"$f":"AVERAGE(CI6:CI33)","v":300},{"$f":"AVERAGE(CK6:CK33)","v":17353.422329795805},0,314.70856102161326,301.83174987206291]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",1284.893450895554,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S35)*((1+S34)*(1+S28)-1)) + (S35*((1+S31)*(1+S28)-1)*(1-S36))) / (1+S28)) - 1","v":5.4439024390244173E-2},null,null,"wells and production well flow rates of 100 kg/s.",null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(AH6:AH35)","v":114.83420727778511},{"$f":"MEDIAN(AI6:AI35)","v":3950.8062725169202},{"$f":"MEDIAN(AJ6:AJ35)","v":0},{"$f":"MEDIAN(AK6:AK35)","v":126.73863630206679},{"$f":"MEDIAN(AL6:AL35)","v":76.415658660509308},null,null,null,null,null,null,null,null,null,null,null,10,"Sespe HS",null,null,120,13.415888226851941,13737.120155077388,0,374.28619646843742,{"$f":" (($S$44 * $S$42 * $S$40 * (BD38 * 1 + $L$73) +BF38) * 1000 / ($L$15 * 8760)) + BE38 + 0","v":256.79225218338928}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",854.55595305476538,null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(AH6:AH35)","v":811.35893764657044},{"$f":"AVERAGE(AI6:AI35)","v":3914.2439455715712},{"$f":"AVERAGE(AJ6:AJ35)","v":0},{"$f":"AVERAGE(AK6:AK35)","v":127.78660541018387},{"$f":"AVERAGE(AL6:AL35)","v":74.279868972966625},null,null,null,null,null,null,null,null,null,null,null,8,"Canby (I'SOT)",null,null,120,11.771762858439878,13892.339518852328,0,378.96281326393284,259.7576655150263]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",1284.893450895554,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P49:P52,Q49:Q52)","v":1.1055007349450328},null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Tecopa HS",null,null,120,11.291112094519162,13945.490866470338,0,380.50650145568375,260.76486868256569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O55:T55,O57:T57)","v":0.80974345733223052},null,null,"Example plant for EGS flash assumes a 30 Mwe,net flash plant utilizing a 250°C resource with 3.5 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Kelly HS",null,null,120,11.833067514244169,14964.805531099591,0,393.39947451315192,277.69600114486843]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","GEO-Hydro Flash example",4567,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S41) / (1 - S36)","v":1.1268376951118464},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Waunita Hot Springs",null,null,120,15.289083232899204,13618.835942378235,0,370.2559327668377,254.46591002656785]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5465,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S37 / (1 - (1 / (1 + S37)^S29))","v":0.10245931565143668},null,null,"Example plant for EGS binary assumes a 25 Mwe,net flash plant utilizing a 175°C resource with 3.0 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Darrough Hot Springs",null,null,120,14.178082952849904,11024.296922979473,0,338.37827936488293,211.50391817816399]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",8100,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S38 / (1 - (1 / (1 + S38)^S29))","v":8.3290299431659706E-2},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"The Needles (Needle Rocks, Pyramid Lake)",null,null,120,21.717135190008502,11946.123826507503,0,340.67136466517627,225.47916232948032]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",12179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"McLeod 88 (Big Smokey Valley)",null,null,120,12.319200733502463,13836.454927489987,0,377.30890488261559,258.69426775906373]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",8100,null,null,"Construction Duration yrs",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Double Hot Springs area",null,null,120,11.707774817385747,13899.183945352008,0,379.16317327220094,259.88759030796655]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",12179,null,null,"Year","Capital","Accumulated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Rock Point area",null,null,120,10.673287900123743,14020.254712578724,0,382.63192263045039,262.1750638113665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index","Fraction","Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Leach HS",null,null,120,9.3676289072623646,14207.995262978011,0,387.75152633619621,265.68517857296001]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","GEO-Hydro Flash example",143,null,null,0,0.4,{"$f":"1+(1-S36)*((1+S32)^(O49+0.5)-1)","v":1.0235382907247959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mitchell Butte",null,null,120,12.612896246803944,12352.353382762632,0,357.36962305139815,233.87630388331058]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",167,null,null,1,0.3,{"$f":"1+(1-S36)*((1+S32)^(O50+0.5)-1)","v":1.0734213539827795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Huckleberry Hot Springs",null,null,120,48.430303957089137,12866.362436357489,0,340.01023045738373,239.00934153843974]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",192,null,null,2,0.2,{"$f":"1+(1-S36)*((1+S32)^(O51+0.5)-1)","v":1.127295062301402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Wendel",null,null,125,14.213145627035601,12058.075697287633,0,332.87502113287758,226.0241648558185]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",313,null,null,3,0.1,1.486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Leonards Hot Sps./Seyferth HS",null,null,125,12.446373537082296,12205.395790961429,0,337.37822600596826,228.84788132382889]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Deer Creek Hot Spring (old 97)",null,null,125,19.599213512451271,12683.152003914693,0,335.88827508310237,235.70865557071113]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",313,null,"MACRS yr",1,2,3,4,5,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Tungsten Mountain",null,null,125,15.637499999999999,11961.657621868968,0,329.78028958853832,224.15505493106599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Carson Lake Corral",null,null,125,14.26695474220022,12054.11520448338,0,332.75031376547156,225.94773309531536]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","GEO-Hydro Flash example",0,null,"Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Springs Ranch (Pumpernickel Valley)",null,null,125,14.233793687848395,12056.55270790945,0,332.82708928666779,225.99477676846396]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O54","v":0.92524056254626186},{"$f":"1/((1+S38)*(1+S28))^P54","v":0.85607009858092309},{"$f":"1/((1+S38)*(1+S28))^Q54","v":0.79207077959004724},{"$f":"1/((1+S38)*(1+S28))^R54","v":0.73285601368435149},{"$f":"1/((1+S38)*(1+S28))^S54","v":0.67806811036672032},{"$f":"1/((1+S38)*(1+S28))^T54","v":0.62737611988038511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Smith Creek Valley area",null,null,125,15.643053769907119,12890.184939838042,0,342.45552436242247,239.71097263316213]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Little Valley area",null,null,125,18.256466981536896,10596.342795846676,0,308.8586783871134,200.95560574838538]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Thermo Hot Springs",null,null,125,6.8874999999999993,10767.102162954157,0,334.5685359792077,207.1524139632667]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,"Investment Tax Credit (ITC)*",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"West Valley Reservoir",null,null,130,15.732762932263384,11544.714375085448,0,310.28179622709501,215.19971578045229]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,"Production Tax Credit (PTC)*",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Squaw Hot Springs area",null,null,130,17.394317761608665,10614.516926467246,0,296.03425708085746,199.39471259198916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* not currently included in LCOE calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Wayland (Battle Creek) Hot Springs",null,null,130,17.467840299998091,11438.032242447769,0,307.09313508070488,213.16523898084083]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Lightning Dock",null,null,130,5.7374999999999998,17198.636584897446,0,398.04349907825923,311.43148288440256]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","GEO-Hydro Flash example",{"$f":"$S$37","v":8.0800000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dixie Hot Springs",null,null,130,12.056074566692629,15369.009375230893,0,366.42991685062253,279.83201304505894]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":"$S$37","v":8.0800000000000011E-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,null,null,null,null,null,null,null,null,null,null,null,null,10,"Mt. Signal",null,null,135,18.402932796739258,9580.7664543580431,0,270.34878063310083,180.42443764008323]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",8.0800000000000011E-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,null,null,null,null,null,null,null,null,null,null,null,null,15,"Big Creek Hot Springs",null,null,135,26.321772304193747,9339.2014339542875,0,261.1327919864633,175.53289917818714]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",8.0800000000000011E-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,null,null,null,null,null,null,null,null,null,null,null,null,12,"Reese River",null,null,135,21.324677126887906,7889.3721625084418,0,246.54414711130448,151.98585483520586]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",8.0800000000000011E-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,null,null,null,null,null,null,null,null,null,null,null,null,12,"Railroad Valley",null,null,135,21.320345348840114,9467.1176606235476,0,266.29077236375014,178.16276582286994]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",8.0800000000000011E-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,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Warrior",null,null,135,21.278903622948025,9468.5341078845795,0,266.34289235712413,178.19117413316968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Lakeview area (Hunters and Barry Ranch Hot Springs)",null,null,135,25.182943869907056,8384.0557207177426,0,249.36176993983014,{"$f":" (($S$44 * $S$42 * $S$40 * (BD70 * 1 + $L$73) +BF70) * 1000 / ($L$15 * 8760)) + BE70 + 0","v":159.71191074264925}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Alvord HS",null,null,135,24.396333706702844,8716.2472125418608,0,254.17178307042764,165.3165056267525]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","GEO-Hydro Flash example",{"$f":"L79+L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Calistoga HS",null,null,140,21.119283927043689,8681.9992932803816,0,247.27265274389455,163.82498585347938]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Baltazor Hot Springs",null,null,140,25.664678872963073,7664.2977480890731,0,230.99198399540447,146.43433223649541]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dann Ranch Hot Spring",null,null,140,27.885418136872598,8514.5012069345212,0,240.57045064136167,160.3887418776001]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Wedell Hot Spring (Gabbs)",null,null,140,22.182190465376866,8647.3003910521002,0,245.99088257443398,163.12835303731569]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Maazama Well (Crater Lake)",null,null,140,40.412276939143325,11884.966306919079,0,284.55880229057743,216.56677000211181]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,10,"Dunes",null,null,145,23.150662696360204,7126.0603762767632,0,218.62987080803427,136.70150170784638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Carson River",null,null,145,19.585154463578561,8088.1752033387938,0,233.48320303989254,153.06549816733894]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Raft River",null,null,145,33.712499999999999,8363.4661304289002,0,228.78418151612189,156.47077349242369]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Pinto Hot Springs",null,null,145,32.502765051858319,7784.8551519815683,0,221.43922886272446,146.85611378585659]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Vale HS",null,null,145,56.512418797782445,6785.9511483237984,0,200.31743592230205,129.05296598166592]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Crane Creek-Cove Creek area",null,null,150,68.451897817954986,11332.435240711346,0,273.29164394465909,206.77855888046875]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Lee Hot Springs",null,null,150,32.960693660955286,7240.2943103043162,0,208.16611700847503,136.89966752787512]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Neal HS",null,null,150,37.040563512799039,6436.955933782303,0,196.13214567638886,123.28872917210492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Crump's HS",null,null,150,55.00708873068276,7036.5257574951847,0,198.33687404155705,132.48021389274331]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Hot (Borax) Lake",null,null,150,53.645700204889756,7045.1841386924061,0,198.78086367338747,132.67175954795385]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Breitenbush Hot Springs",null,null,150,9.8729727665655904,9651.3626467544473,0,257.0544764877942,179.57262563462896]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Liquid",null,null,150,12.174999999999997,6565.6268712757028,0,218.61840852733874,128.40241267457247]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Sulphur Springs - Tuscarora",null,null,155,44.865926482719246,5564.7039070247465,0,177.60510951706709,107.7309734720651]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fernley area (Patua HS/Hazen)",null,null,155,27.768909475415661,7126.5606690674667,0,204.13781918370768,134.64097901183067]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Vapor",null,null,155,2.0776598657354635,15313.772518025682,0,390.19374665112048,282.405165622347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Wilbur Springs",null,null,160,36.663058179339409,5683.6558854033938,0,177.45623144642235,109.47086345703687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Lake City Hot Springs",null,null,160,125.93237738936999,6965.5426159638255,0,207.52605090773037,132.74051965933194]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":" (($S$44 * $S$42 * $S$40 * (L42 * 1 + L72) +L49) * 1000 / (L14 * 8760)) + L56 + 0","v":78.241426102270196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Stillwater area",null,null,160,60.787500000000001,6045.6927650887828,0,197.27889699197735,117.6595482274477]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",104.74152907571927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Shallow)",null,null,165,45.551000000000002,5302.9650645163565,0,165.73918968569416,102.16262365065914]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",130.95214437517353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Sulphur Hot Springs (Ruby Valley)",null,null,165,42.546608959443716,6388.9591814126034,0,180.4201790882519,120.33611272901241]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",224.97845241180906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Emigrant",null,null,165,50.095002669831132,7332.8592675267319,0,191.56706030518257,135.90154374018093]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",130.95214437517353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Shallow",null,null,170,6.479000000000001,7713.1009638501346,0,230.15914333226564,147.03804292525393]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",224.97845241180906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mickey HS",null,null,170,51.270531259190271,4995.7116338654359,0,156.93707279944937,96.357597728155454]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Great Boiling Springs (Gerlach)",null,null,175,61.626137347000672,4442.2915502568621,0,155.78411134860886,87.999460188805301]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":"(((L42*$S$44*(1-$S$36*$S$41))/(8760*L14*(1-$S$36))+L49/(8760*L14))*1000)+L56","v":72.505604027248012},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Brady HS",null,null,185,22.575000000000003,3909.4632347297847,0,149.42266436026881,79.202972456570322]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",97.019928222862731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Deep)",null,null,190,66.280990465350214,4763.1080544066717,0,149.90076298130111,{"$f":" (($S$44 * $S$42 * $S$40 * (BD102 * 1 + $L$73) +BF102) * 1000 / ($L$15 * 8760)) + BE102 + 0","v":91.909764393511608}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",120.77912952786026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"San Emidio Desert area",null,null,190,77.174999999999997,4278.8356378893386,0,144.60289204093721,83.983933129062322]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",207.77051521383294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fallon Naval Air Station",null,null,195,66.762463612044897,5278.189771063684,0,153.32626069607673,100.02456374225103]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",120.77912952786026]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",207.77051521383294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Undiscovered <140 - MT",null,null,106.74570814363416,964.81012500000008,21608.890763214025,0,567.43999331636564,{"$f":" (($S$44 * $S$42 * $S$40 * (BD106 * 1 + $L$73) +BF106) * 1000 / ($L$15 * 8760)) + BE106 + 0","v":400.89902255958208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Undiscovered <140 - ID",null,null,109.16971510294874,1239.1000274466112,20236.71855527634,0,529.09422399030223,375.11172302410785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Undiscovered <140 - ID",null,null,109.16971510294874,387.86195022992132,20236.71855527634,0,529.09422399030223,375.11172302410785]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Undiscovered <140 - AZ",null,null,110,1302.6813749999999,19144.580814473593,0,507.84733564719193,355.91036021022342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Undiscovered <140 - CO",null,null,110.01162472087691,823.39011403508778,19136.738475200713,0,507.6569601392552,355.76708562846289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Undiscovered <140 - CO",null,null,110.01162472087691,558.12788596491225,19136.738475200713,0,507.6569601392552,355.76708562846289]
[null,null,null,"X",null,null,"Future Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Undiscovered <140 - NM",null,null,110.25176350619668,446.94138978707588,22192.9314812679,0,549.61828656710281,407.00293893598314]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Undiscovered <140 - UT",null,null,111.24842764835252,368.49759107842158,16026.089838662334,0,457.1895611131572,302.5112277723544]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,8,"Undiscovered <140 - CA",null,null,114.64668748217059,288.14732771374594,16010.621488813069,0,436.15757188052146,299.2810723397738]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,10,"Undiscovered <140 - CA",null,null,114.64668748217059,144.47353042724924,16010.621488813069,0,436.15757188052146,299.2810723397738]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,9,"Undiscovered <140 - CA",null,null,114.64668748217059,50.939523965323737,16010.621488813069,0,436.15757188052146,299.2810723397738]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,7,"Undiscovered <140 - OR",null,null,114.7896131490301,652.79659732489949,15003.921412677792,0,422.11370762029026,282.37247881562217]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,6,"Undiscovered <140 - OR",null,null,114.7896131490301,60.687674664081825,15003.921412677792,0,422.11370762029026,282.37247881562217]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,5,"Undiscovered <140 - OR",null,null,114.7896131490301,44.523887223285207,15003.921412677792,0,422.11370762029026,282.37247881562217]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,1,"Undiscovered <140 - WA",null,null,115,375.41249999999997,16252.899291045856,0,437.48333198937672,303.05727506066171]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,12,"Undiscovered <140 - NV",null,null,118.61910831364366,1010.9138788314793,14226.787456981347,0,392.69335410865818,266.66857438632405]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,21,"Undiscovered <140 - WY",null,null,120.00000000000001,217.73924999999997,14111.394491183022,0,385.15443706072307,263.8843743493465]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,15,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,384.69691559689232,10185.586199000103,0,261.01650039766378,188.04738700236041]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,16,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,327.16098172657564,10185.586199000103,0,261.01650039766378,188.04738700236041]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,25,"Undiscovered >=140, <=190 - UT",null,null,150.30325476293299,272.2617934649889,6406.081573049496,0,212.08194145105426,125.10756247155147]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,7,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,887.56301262812565,7650.7875670701515,0,224.84005430897619,145.35646448403799]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,6,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,141.5006272413201,7650.7875670701515,0,224.84005430897619,145.35646448403799]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,5,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,34.576398243316724,7650.7875670701515,0,224.84005430897619,145.35646448403799]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,12,"Undiscovered >=140, <=190 - NV",null,null,164.39170070046112,1813.755548094271,6096.1944269316009,0,193.76350000940917,117.90562026089279]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,10,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,932.55115241566125,6180.0617914058739,0,193.16157395952723,119.06142054351972]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,8,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,260.02415688118327,6180.0617914058739,0,193.16157395952723,119.06142054351972]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,9,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,159.75677727985251,6180.0617914058739,0,193.16157395952723,119.06142054351972]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BD7:BD131,0.1)","v":6242.7310084078927},{"$f":"_xlfn.PERCENTILE.INC(BE7:BE131,0.1)","v":0},{"$f":"_xlfn.PERCENTILE.INC(BF7:BF131,0.1)","v":193.34215177449181},{"$f":"_xlfn.PERCENTILE.INC(BG7:BG131,0.1)","v":119.44382819916753}]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Low",{"$f":"L115*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,"median",{"$f":"MEDIAN(BC7:BC131)","v":21.199093774995859},{"$f":"MEDIAN(BD7:BD131)","v":12774.757220136091},{"$f":"MEDIAN(BE7:BE131)","v":0},{"$f":"MEDIAN(BF7:BF131)","v":341.56344451379937},{"$f":"MEDIAN(BG7:BG131)","v":237.35899855457544}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,"average",{"$f":"AVERAGE(BC7:BC131)","v":131.06436867028324},{"$f":"AVERAGE(BD7:BD131)","v":12536.556180850685},{"$f":"AVERAGE(BE7:BE131)","v":0},{"$f":"AVERAGE(BF7:BF131)","v":345.02565368479361},{"$f":"AVERAGE(BG7:BG131)","v":234.84209252363681}]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,{"$f":"AS121*8760","v":7884},7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"L122*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,{"$f":"AS128*8760","v":7884},7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",{"$f":"L129*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Low",{"$f":" $S$40*(L195+L277)","v":5048.8218564939643},5048.8218564939643,5023.577747211496,4998.3336379290267,4973.0895286465584,4947.845419364081,4922.6013100816126,4897.3572007991434,4872.113091516675,4846.8689822342058,4821.6248729517365,4796.3807636692682,4771.1366543867989,4745.8925451043224,4720.6484358218531,4695.4043265393848,4670.1602172569155,4644.9161079744472,4619.6719986919779,4594.4278894095087,4569.1837801270403,4543.9396708445684,4518.6955615620946,4493.4514522796253,4468.207342997157,4442.9632337146877,4417.7191244322194,4392.4750151497501,4367.2309058672818,4341.9867965848125,4316.742687302336,4291.4985780198667,4266.2544687373975,4241.0103594549291,4215.7662501724599,4190.5221408899915,4165.2780316075223]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",6041.5615164746041,6041.5615164746041,6011.353708892234,5981.1459013098565,5950.9380937274864,5920.7302861451171,5890.5224785627388,5860.3146709803696,5830.1068633979912,5799.8990558156211,5769.6912482332518,5739.4834406508735,5709.2756330685042,5679.0678254861259,5648.8600179037567,5618.6522103213865,5588.4444027390091,5558.2365951566389,5528.0287875742615,5497.8209799918914,5467.6131724095212,5437.4053648271438,5407.1975572447736,5376.9897496623962,5346.7819420800261,5316.5741344976568,5286.3663269152785,5256.1585193329083,5225.9507117505309,5195.7429041681607,5165.5350965857915,5135.3272890034132,5105.1194814210439,5074.9116738386656,5044.7038662562964,5014.4960586739262,4984.2882510915488]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",8954.5559530547653,8954.5559530547653,8909.783173289492,8865.0103935242169,8820.2376137589436,8775.4648339936703,8730.692054228397,8685.9192744631218,8641.1464946978485,8596.3737149325752,8551.6009351673001,8506.8281554020268,8462.0553756367535,8417.2825958714802,8372.5098161062051,8327.7370363409318,8282.9642565756585,8238.1914768103834,8193.4186970451101,8148.6459172798368,8103.8731375145626,8059.1003577492884,8014.3275779840151,7969.5547982187409,7924.7820184534676,7880.0092386881934,7835.2364589229201,7790.4636791576459,7745.6908993923716,7700.9181196270983,7656.1453398618241,7611.3725600965508,7566.5997803312766,{"$f":" $S$40*(AS201+AS283)","v":7521.8270005660033},7477.0542208007291,7432.2814410354549,7387.5086612701816]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":" $S$40*(L202+L284)","v":8954.5559530547653},8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",13463.893450895554,13463.893450895554,13396.573983641072,13329.254516386589,13261.935049132124,13194.615581877641,13127.296114623159,13059.976647368676,12992.657180114211,12925.337712859728,12858.018245605246,12790.698778350779,12723.379311096298,12656.059843841815,12588.740376587333,12521.420909332866,12454.101442078385,12386.781974823902,12319.462507569437,12252.143040314953,12184.823573060472,12117.504105806,12050.184638551522,11982.86517129704,11915.545704042559,11848.226236788076,11780.906769533609,11713.587302279127,11646.267835024646,11578.948367770179,11511.628900515696,11444.309433261215,11376.989966006731,11309.670498752266,11242.351031497783,11175.031564243302,11107.712096988835]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",8954.5559530547653,8954.5559530547653,8909.783173289492,8865.0103935242169,8820.2376137589436,8775.4648339936703,8730.692054228397,8685.9192744631218,8641.1464946978485,8596.3737149325752,8551.6009351673001,8506.8281554020268,8462.0553756367535,8417.2825958714802,8372.5098161062051,8327.7370363409318,8282.9642565756585,8238.1914768103834,8193.4186970451101,8148.6459172798368,8103.8731375145626,8059.1003577492884,8014.3275779840151,7969.5547982187409,7924.7820184534676,7880.0092386881934,7835.2364589229201,7790.4636791576459,7745.6908993923716,7700.9181196270983,7656.1453398618241,7611.3725600965508,7566.5997803312766,7521.8270005660033,7477.0542208007291,7432.2814410354549,7387.5086612701816]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,{"$f":" $S$40*(AS208+AS290)","v":8954.5559530547653},8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",{"$f":" $S$40*(L209+L291)","v":8954.5559530547653},8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",13463.893450895554,13463.893450895554,13396.573983641072,13329.254516386589,13261.935049132124,13194.615581877641,13127.296114623159,13059.976647368676,12992.657180114211,12925.337712859728,12858.018245605246,12790.698778350779,12723.379311096298,12656.059843841815,12588.740376587333,12521.420909332866,12454.101442078385,12386.781974823902,12319.462507569437,12252.143040314953,12184.823573060472,12117.504105806,12050.184638551522,11982.86517129704,11915.545704042559,11848.226236788076,11780.906769533609,11713.587302279127,11646.267835024646,11578.948367770179,11511.628900515696,11444.309433261215,11376.989966006731,11309.670498752266,11242.351031497783,11175.031564243302,11107.712096988835]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Low",{"$f":"(L195+L277)*($S$40-1)","v":481.82185649396462},481.82185649396462,479.41274721149489,477.00363792902516,474.59452864655543,472.18541936408491,469.77631008161518,467.36720079914545,464.95809151667572,462.54898223420599,460.13987295173627,457.73076366926654,455.32165438679681,452.91254510432628,450.50343582185656,448.09432653938683,445.6852172569171,443.27610797444737,440.86699869197764,438.45788940950791,436.04878012703819,433.63967084456817,431.23056156209793,428.8214522796282,426.41234299715848,424.00323371468875,421.59412443221902,419.18501514974929,416.77590586727956,414.36679658480983,411.95768730233937,409.54857801986964,407.13946873739991,404.73035945493012,402.3212501724604,399.91214088999067,397.50303160752094]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462,481.82185649396462]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",576.56151647460399,576.56151647460399,573.67870889223127,570.79590130985787,567.91309372748515,565.03028614511243,562.14747856273891,559.26467098036619,556.38186339799279,553.49905581562007,550.61624823324735,547.73344065087383,544.85063306850111,541.96782548612759,539.08501790375487,536.20221032138215,533.31940273900875,530.43659515663603,527.55378757426251,524.67097999188979,521.78817240951707,518.90536482714367,516.02255724477095,513.13974966239743,510.25694208002471,507.37413449765199,504.49132691527853,501.60851933290581,498.72571175053235,495.84290416815963,492.96009658578691,490.0772890034134,487.19448142104073,484.31167383866722,481.4288662562945,478.54605867392178,475.66325109154832]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399,576.56151647460399]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",854.55595305476538,854.55595305476538,850.28317328949151,846.01039352421765,841.73761375894389,837.46483399367003,833.19205422839616,828.91927446312241,824.64649469784854,820.37371493257479,816.10093516730092,811.82815540202705,807.5553756367533,803.28259587147943,799.00981610620556,794.73703634093181,790.46425657565794,786.19147681038407,781.91869704511032,777.64591727983645,773.37313751456259,769.10035774928883,764.82757798401497,760.55479821874121,756.28201845346734,752.00923868819348,747.73645892291972,743.46367915764586,739.19089939237199,734.91811962709824,730.64533986182437,726.3725600965505,722.09978033127675,{"$f":"(AS201+AS283)*($S$40-1)","v":717.82700056600288},713.55422080072901,709.28144103545526,705.00866127018139]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":"(L202+L284)*($S$40-1)","v":854.55595305476538},854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",1284.893450895554,1284.893450895554,1278.4689836410757,1272.0445163865975,1265.6200491321208,1259.1955818776428,1252.7711146231645,1246.3466473686863,1239.9221801142096,1233.4977128597313,1227.0732456052533,1220.6487783507766,1214.2243110962984,1207.7998438418201,1201.3753765873421,1194.9509093328654,1188.5264420783872,1182.1019748239089,1175.6775075694322,1169.253040314954,1162.8285730604759,1156.4041058059986,1149.979638551521,1143.5551712970428,1137.1307040425645,1130.7062367880865,1124.2817695336098,1117.8573022791315,1111.4328350246533,1105.0083677701766,1098.5839005156984,1092.1594332612203,1085.7349660067421,1079.3104987522654,1072.8860314977871,1066.4615642433091,1060.0370969888324]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",854.55595305476538,854.55595305476538,850.28317328949151,846.01039352421765,841.73761375894389,837.46483399367003,833.19205422839616,828.91927446312241,824.64649469784854,820.37371493257479,816.10093516730092,811.82815540202705,807.5553756367533,803.28259587147943,799.00981610620556,794.73703634093181,790.46425657565794,786.19147681038407,781.91869704511032,777.64591727983645,773.37313751456259,769.10035774928883,764.82757798401497,760.55479821874121,756.28201845346734,752.00923868819348,747.73645892291972,743.46367915764586,739.19089939237199,734.91811962709824,730.64533986182437,726.3725600965505,722.09978033127675,717.82700056600288,713.55422080072901,709.28144103545526,705.00866127018139]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,{"$f":"(AS208+AS290)*($S$40-1)","v":854.55595305476538},854.55595305476538,854.55595305476538,854.55595305476538]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",{"$f":"(L209+L291)*($S$40-1)","v":854.55595305476538},854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538,854.55595305476538]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",1284.893450895554,1284.893450895554,1278.4689836410757,1272.0445163865975,1265.6200491321208,1259.1955818776428,1252.7711146231645,1246.3466473686863,1239.9221801142096,1233.4977128597313,1227.0732456052533,1220.6487783507766,1214.2243110962984,1207.7998438418201,1201.3753765873421,1194.9509093328654,1188.5264420783872,1182.1019748239089,1175.6775075694322,1169.253040314954,1162.8285730604759,1156.4041058059986,1149.979638551521,1143.5551712970428,1137.1307040425645,1130.7062367880865,1124.2817695336098,1117.8573022791315,1111.4328350246533,1105.0083677701766,1098.5839005156984,1092.1594332612203,1085.7349660067421,1079.3104987522654,1072.8860314977871,1066.4615642433091,1060.0370969888324]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554,1284.893450895554]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Low",4567,4567,4544.1650000000009,4521.3300000000017,4498.4950000000026,4475.6599999999962,4452.8249999999971,4429.989999999998,4407.1549999999988,4384.32,4361.4850000000006,4338.6500000000015,4315.8150000000023,4292.9799999999959,4270.1449999999968,4247.3099999999977,4224.4749999999985,4201.6399999999994,4178.8050000000003,4155.9700000000012,4133.135000000002,4110.3,4087.4649999999965,4064.6299999999974,4041.7949999999983,4018.9599999999991,3996.125,3973.2900000000009,3950.4550000000017,3927.6200000000026,3904.7849999999962,3881.9499999999971,3859.114999999998,3836.2799999999988,3813.4449999999997,3790.6100000000006,3767.7750000000015]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",5465,5465,5437.6750000000029,5410.3499999999985,5383.0250000000015,5355.7000000000044,5328.375,5301.0500000000029,5273.7249999999985,5246.4000000000015,5219.0750000000044,5191.75,5164.4250000000029,5137.0999999999985,5109.7750000000015,5082.4500000000044,5055.125,5027.8000000000029,5000.4749999999985,4973.1500000000015,4945.8250000000044,4918.5,4891.1750000000029,4863.8499999999985,4836.5250000000015,4809.2000000000044,4781.875,4754.5500000000029,4727.2249999999985,4699.9000000000015,4672.5750000000044,4645.25,4617.9250000000029,4590.5999999999985,4563.2750000000015,4535.9500000000044,4508.625]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",8100,8100,8059.5,8019,7978.5,7938,7897.5,7857,7816.5,7776,7735.5,7695,7654.5,7614,7573.5,7533,7492.5,7452,7411.5,7371,7330.5,7290,7249.5,7209,7168.5,7128,7087.5,7047,7006.5,6966,6925.5,6885,6844.5,6804,6763.5,6723,6682.5]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",12179,12179,12118.104999999996,12057.209999999992,11996.315000000002,11935.419999999998,11874.524999999994,11813.62999999999,11752.735000000001,11691.839999999997,11630.944999999992,11570.050000000003,11509.154999999999,11448.259999999995,11387.364999999991,11326.470000000001,11265.574999999997,11204.679999999993,11143.785000000003,11082.89,11021.994999999995,10961.1,10900.205000000002,10839.309999999998,10778.414999999994,10717.51999999999,10656.625,10595.729999999996,10534.834999999992,10473.940000000002,10413.044999999998,10352.149999999994,10291.25499999999,10230.36,10169.464999999997,10108.569999999992,10047.675000000003]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",8100,8100,8059.5,8019,7978.5,7938,7897.5,7857,7816.5,7776,7735.5,7695,7654.5,7614,7573.5,7533,7492.5,7452,7411.5,7371,7330.5,7290,7249.5,7209,7168.5,7128,7087.5,7047,7006.5,6966,6925.5,6885,6844.5,6804,6763.5,6723,6682.5]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",12179,12179,12118.104999999996,12057.209999999992,11996.315000000002,11935.419999999998,11874.524999999994,11813.62999999999,11752.735000000001,11691.839999999997,11630.944999999992,11570.050000000003,11509.154999999999,11448.259999999995,11387.364999999991,11326.470000000001,11265.574999999997,11204.679999999993,11143.785000000003,11082.89,11021.994999999995,10961.1,10900.205000000002,10839.309999999998,10778.414999999994,10717.51999999999,10656.625,10595.729999999996,10534.834999999992,10473.940000000002,10413.044999999998,10352.149999999994,10291.25499999999,10230.36,10169.464999999997,10108.569999999992,10047.675000000003]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Low",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Hydro / Flash - Low",{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",{"$f":"$S$37","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Low",{"$f":" (($S$44 * $S$42 * $S$40 * (L195 * 1 + L277) +L215) * 1000 / (L115 * 8760)) + L235 + 0","v":78.241426102270196},78.241426102270196,77.940908976832418,77.640391851394654,77.339874725956875,77.039357600518997,76.738840475081233,76.438323349643454,76.13780622420569,75.837289098767897,75.536771973330133,75.236254847892369,74.93573772245459,74.635220597016726,74.334703471578962,74.034186346141183,73.733669220703419,73.43315209526564,73.132634969827862,72.832117844390098,72.531600718952319,72.231083593514526,71.930566468076677,71.630049342638912,71.329532217201148,71.02901509176337,70.728497966325605,70.427980840887827,70.127463715450048,69.826946590012284,69.526429464574392,69.225912339136613,68.925395213698849,68.62487808826107,68.324360962823306,68.023843837385527,67.723326711947763]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Mid",78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - High",78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Low",104.74152907571927,104.74152907571927,104.3369709737197,103.93241287172005,103.52785476972048,103.12329666772092,102.71873856572127,102.3141804637217,101.90962236172206,101.50506425972249,101.10050615772293,100.69594805572326,100.29138995372371,99.886831851724025,99.482273749724484,99.077715647724929,98.673157545725246,98.268599443725705,97.864041341726022,97.459483239726481,97.054925137726912,96.650367035727243,96.245808933727702,95.841250831728019,95.436692729728478,95.032134627728894,94.627576525729239,94.22301842372967,93.818460321730029,93.41390221973046,93.009344117730919,92.60478601573125,92.200227913731695,91.795669811732026,91.391111709732456,90.986553607732901,90.581995505733232]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Mid",104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - High",104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Low",130.95214437517353,130.95214437517353,130.4191492545153,129.88615413385708,129.35315901319888,128.82016389254068,128.28716877188248,127.75417365122426,127.22117853056605,126.68818340990784,126.15518828924962,125.62219316859141,125.08919804793319,124.55620292727498,124.02320780661677,123.49021268595855,122.95721756530035,122.42422244464214,121.89122732398394,121.35823220332571,120.8252370826675,120.29224196200929,119.75924684135109,119.22625172069286,118.69325660003466,118.16026147937644,117.62726635871824,117.09427123806002,116.56127611740182,116.02828099674359,115.49528587608539,114.96229075542718,114.42929563476896,{"$f":" (($S$44 * $S$42 * $S$40 * (AS201 * 1 + AS283) +AS221) * 1000 / (AS121 * 8760)) + AS241 + 0","v":113.89630051411075},113.36330539345255,112.83031027279434,112.29731515213612]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Mid",{"$f":" (($S$44 * $S$42 * $S$40 * (L202 * 1 + L284) +L222) * 1000 / (L122 * 8760)) + L242 + 0","v":130.95214437517353},130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - High",130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Low",224.97845241180906,224.97845241180906,224.07687635979565,223.17530030778218,222.27372425576897,221.37214820375553,220.47057215174206,219.56899609972862,218.66742004771541,217.76584399570194,216.8642679436885,215.96269189167526,215.06111583966188,214.15953978764841,213.25796373563497,212.3563876836217,211.45481163160827,210.55323557959485,209.65165952758159,208.75008347556815,207.84850742355468,206.94693137154141,206.04535531952806,205.14377926751462,204.24220321550115,203.34062716348771,202.4390511114745,201.53747505946103,200.63589900744759,199.73432295543438,198.83274690342091,197.9311708514075,197.02959479939403,196.12801874738082,195.22644269536738,194.32486664335391,193.4232905913407]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Mid",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - High",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Low",130.95214437517353,130.95214437517353,130.4191492545153,129.88615413385708,129.35315901319888,128.82016389254068,128.28716877188248,127.75417365122426,127.22117853056605,126.68818340990784,126.15518828924962,125.62219316859141,125.08919804793319,124.55620292727498,124.02320780661677,123.49021268595855,122.95721756530035,122.42422244464214,121.89122732398394,121.35823220332571,120.8252370826675,120.29224196200929,119.75924684135109,119.22625172069286,118.69325660003466,118.16026147937644,117.62726635871824,117.09427123806002,116.56127611740182,116.02828099674359,115.49528587608539,114.96229075542718,114.42929563476896,113.89630051411075,113.36330539345255,112.83031027279434,112.29731515213612]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Mid",130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,{"$f":" (($S$44 * $S$42 * $S$40 * (AS208 * 1 + AS290) +AS228) * 1000 / (AS128 * 8760)) + AS248 + 0","v":130.95214437517353},130.95214437517353,130.95214437517353,130.95214437517353]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - High",{"$f":" (($S$44 * $S$42 * $S$40 * (L209 * 1 + L291) +L229) * 1000 / (L129 * 8760)) + L249 + 0","v":130.95214437517353},130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Low",224.97845241180906,224.97845241180906,224.07687635979565,223.17530030778218,222.27372425576897,221.37214820375553,220.47057215174206,219.56899609972862,218.66742004771541,217.76584399570194,216.8642679436885,215.96269189167526,215.06111583966188,214.15953978764841,213.25796373563497,212.3563876836217,211.45481163160827,210.55323557959485,209.65165952758159,208.75008347556815,207.84850742355468,206.94693137154141,206.04535531952806,205.14377926751462,204.24220321550115,203.34062716348771,202.4390511114745,201.53747505946103,200.63589900744759,199.73432295543438,198.83274690342091,197.9311708514075,197.02959479939403,196.12801874738082,195.22644269536738,194.32486664335391,193.4232905913407]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Mid",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - High",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS)."]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"US DOE Geothermal Energy Technology Evaluation Model (GETEM). http://www4.eere.energy.gov/geothermal/projects/1096 and http://www4.eere.energy.gov/geothermal/sites/default/files/documents/mines_getem_peer2013.pdf."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"Electricity Market Module in Assumptions to AEO 2014: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"US DOE Geothermal Energy Technology Evaluation Model (GETEM). http://www4.eere.energy.gov/geothermal/projects/1096 and http://www4.eere.energy.gov/geothermal/sites/default/files/documents/mines_getem_peer2013.pdf."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"Electricity Market Module in Assumptions to AEO 2014: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Hydropower","index":9,"n_rows":709,"n_cols":55,"rows_kept":709,"cut":false,"hidden":false,"merged":[[700,7,700,10],[702,7,702,10],[703,7,703,10],[701,11,701,26],[707,7,707,10],[707,11,707,26],[700,11,700,26],[701,7,701,10],[708,7,708,10],[708,11,708,26],[704,7,704,10],[704,11,704,26],[705,7,705,10],[705,11,705,26],[706,7,706,10],[706,11,706,26],[695,11,695,26],[697,11,697,26],[698,7,698,10],[698,11,698,26],[699,7,699,10],[699,11,699,26],[696,7,696,10],[696,11,696,26],[697,7,697,10],[695,7,695,10],[457,7,486,7],[457,9,486,9],[491,6,491,19],[692,6,692,19],[694,7,694,11],[391,7,420,7],[391,9,420,9],[424,7,453,7],[424,9,453,9],[163,6,163,19],[166,7,387,7],[166,9,195,9],[198,9,227,9],[230,9,259,9],[262,9,291,9],[294,9,323,9],[326,9,355,9],[358,9,387,9],[46,9,55,9],[46,14,46,17],[47,14,47,17],[49,14,49,15],[103,7,134,7],[103,9,112,9],[114,9,123,9],[125,9,134,9],[68,14,68,17],[69,14,69,17],[79,9,88,9],[91,7,100,7],[91,9,100,9],[13,7,88,7],[13,9,22,9],[45,14,45,17],[34,14,34,17],[137,7,157,7],[137,9,146,9],[148,9,157,9],[57,9,66,9],[68,9,77,9],[35,9,44,9],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[40,14,40,17],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[20,33,20,42],[31,45,31,54],[32,33,32,42],[0,0,0,7],[9,6,9,19],[11,7,11,19],[8,33,8,40],[8,45,8,52],[24,9,33,9],[30,14,30,18],[31,14,31,17],[32,14,32,17],[33,14,33,17],[19,45,19,54],[13,14,13,15],[13,16,13,19],[15,14,15,21],[19,15,19,16],[19,17,19,19],[19,20,19,21]]}
["Hydropower Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Powered Dams (NPD) Resource Characteristics.  The blue boxes indicate the four representative plants illustrated in ATB.",null,null,null,null,null,null,null,null,null,null,null,"New Stream-Reach Development (NSD) Resource Characteristics.  The green boxes indicate the four representative plants illustrated in ATB."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft.",null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects",null,null,null,null,null,null,null,null,null,null,null,"Number of Projects"]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft",null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",54390,43,1516,19552,24983,6936,1360,null,null,null,null,"0-0.5",211933,32672,28386,112693,33040,4574,568]
[null,null,null,null,null,null,null,"*** NOTE: Hydropower project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",53713,43,1494,19385,24827,6835,1129,null,null,null,null,"0.5-1",8382,266,490,3323,3099,985,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",226,null,15,53,51,41,66,null,null,null,null,"1-5",6717,20,168,2764,2595,922,248]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1",0.61727560127199999,null,null,"Basis Year:",null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",273,null,5,63,44,43,118,null,null,null,null,"5-10",796,0,12,247,342,160,35]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0.63656234598399997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",77,null,null,18,21,8,30,null,null,null,null,"10-30",382,0,6,69,202,78,27]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0.59716897744700004,null,null,"Hydropower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",56,null,2,18,21,3,12,null,null,null,null,"30+",82,0,4,27,23,22,6]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0.59782997985700004,null,null,"Reference plants below are representative of the range of resource potential shown in the columns to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",45,null,null,15,19,6,5,null,null,null,null,"All Capacity",228292,32958,29066,119123,39301,6741,1103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 30+ represents head >= 30 ft; similarly 10+ represents capacity >= 10 MW."]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0.66194675971899997,null,null,null,"Resource Characteristics Ranges",null,"Weighted Average Values",null,null,"Calculated Plant Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Capacity in Megawatts"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0.62350185374800005,null,null,"Plants","Head (feet)","Capacity (MW)","Head (feet)","Capacity (MW)","Capacity Factor","ICC (2014$/kW)","O&M (2014$/kW)",null,null,null,null,null,null,null,null,null,null,null,"Capacity Potential (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0.66455172830300002,null,null,"NPD 1","3-30","0.5-10",15.373057423900001,4.76378700251,0.61727560127199999,5937.8628529899997,111.140989178,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",16791.937215999998,836.62302299999999,1421.746768,8877.0576409999994,4521.7787740000003,968.27767700000004,166.45333299999999,0.49988199999999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 2","3-30","10+",15.887255850400001,82.248560391699996,0.63656234598399997,5404.5923246599996,30.579722734800001,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",547.92270299999996,0.29532599999999998,17.325171000000001,180.09437,158.29222200000001,115.48623000000001,76.429383999999999,0.49897599999999998,0,null,null,"0.5-1",5769.9335129999999,172.87769800000001,340.38270899999998,2263.746416,2149.3430520000002,688.77938600000004,154.80425199999999,0.99982700000000002,0.50001799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 3","30+","0.5-10",89.572387938199995,4.1701513620000004,0.59716897744700004,3976.7149884099999,118.047798371,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",159.28941800000001,null,11.796647999999999,35.865003999999999,35.507167000000003,29.135708000000001,46.984890999999998,0.99604999999999999,0.50254799999999999,null,null,"1-5",13383.789289,23.645575000000001,346.34804600000001,5346.6879920000001,5177.7635110000001,1969.1815770000001,520.16258800000003,4.9964209999999998,1.0002960000000001]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1",{"$f":"L14*8760","v":5407.3342671427199},null,null,"NPD 4","30+ ","10+",81.265615632600003,44.667105300700001,0.59782997985700004,3749.3454306399999,40.3220114274,null,null,null,null,null,null,null,null,null,null,null,"1-5",616.23031400000002,null,7.2641070000000001,145.78262799999999,87.629372000000004,89.390065000000007,286.16414200000003,4.9758190000000004,1.002742,null,null,"5-10",5474.0453649999999,0,62.159010000000002,1659.2588370000001,2389.735459,1114.7332759999999,248.158783,9.98203,5.0016639999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5576.2861508198393,null,null,"NSD 1","3-30","1-10",15.7249337561,3.7174784778499999,0.65643515147099996,6997.72266167,124.355246274,null,null,null,null,null,null,null,null,null,null,null,"5-10",547.33167300000002,null,0,137.55771799999999,151.38191499999999,55.361691999999998,203.030348,9.9970829999999999,5.0766869999999997,null,null,"10-30",6243.5771839999998,0,88.825951000000003,933.75764000000004,3524.306689,1267.190977,429.49592699999999,29.950420999999999,10.004473000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",5231.2002424357206,null,null,"NSD 2","3-30","10+",19.6142177511,44.1155403781,0.66194675971899997,6247.0408507000002,40.549608851999999,null,null,null,null,null,null,null,null,null,null,null,"10-30",892.80179899999996,null,24.156236,342.863767,286.79896500000001,49.892237000000002,189.09059400000001,29.609801000000001,10.065996999999999,null,null,"30+",5568.0276400000002,0,287.78128400000003,1226.8666370000001,1701.259378,1804.3701160000001,547.750225,356.96346199999999,30.100441]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",5236.99062354732,null,null,"NSD 3","30+","1-10",46.758280211699997,4.2541885285700003,0.62350185374800005,6118.6170122000003,116.98567518,null,null,null,null,null,null,null,null,null,null,null,"30+",3177.6907620000002,null,0,1013.073264,1575.013917,366.92320999999998,222.68037100000001,202.93432000000001,30.907827000000001,null,null,"All Capacity",53231.310207000002,1033.1462959999999,2547.2437679999998,20307.375163000001,19464.186862999999,7812.5330089999998,2066.825108,356.96346199999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSD 4","30+ ","10+",45.261369452399997,94.038886410800004,0.66455172830300002,5508.1456035900001,28.779177529799998,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5941.2666689999996,0.29532599999999998,60.542161999999998,1855.2367509999999,2294.6235579999998,706.18914199999995,1024.3797300000001,202.93432000000001,9.9999999999999995E-7,null,null,"Max",356.96346199999999,2.033671,135.951404,155.080219,143.10665299999999,356.96346199999999,164.54827399999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",5750.3719268859595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",202.93432000000001,0.105369,13.455962,202.93432000000001,191.80534,70.656103000000002,55.650044000000001,null,null,null,null,"Min",1.2999999999999999E-5,1.2999999999999999E-5,1.1590000000000001E-3,2.0920000000000001E-3,6.3080000000000002E-3,1.5956000000000001E-2,9.6377000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",5798.6536151384398,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,4.3999999999999999E-5,null,null,null,null,9.9999999999999995E-7]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",5461.8762388324803,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-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,null,"Weighted Average Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5821.47313993428,null,null,"Economic Lifetime (Years)",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",8654.5570244499995,12308.2624003,9688.8533789899993,8712.3258174500006,7927.9425319399998,7191.91113554,6622.3893149300002,36967.731269999997,6266.2044660000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S34)/(1+S32)-1","v":5.3658536585366123E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",6775.7236240599996,12041.3196149,9272.99006706,7962.3816053500004,6902.7476827199998,5795.1655832699998,4611.67339214,31035.85,0,null,null,"0.5-1",7628.9673497800004,11031.2567088,8665.6076876099996,7861.8942726699997,7321.2260503300004,6749.7761815800004,6328.5411260700002,15758.02104,6043.9887820000004]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1",{"$f":" $S$44*(L58 + L104)","v":6168.8592219080265},null,null,"Interest During Construction  - Nominal",null,null,null,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",5736.1017399100001,0,8413.4108932300005,7139.8408973400001,5965.4175536000002,5081.4678163799999,4225.0305273699996,8715.17,3204.26,null,null,"1-5",7086.7466360300004,11267.116474300001,8084.9202383399997,7513.3609102299997,6938.18240418,6385.8779275699999,5979.0777104700001,15364.17857,5633.8389630000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5614.8432572577522,null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",5043.9277210600003,0,8089.5070288400002,6747.7987929600004,5658.25206781,4809.2475215699997,3983.7914199000002,8465.8799999999992,3284.57,null,null,"5-10",6668.5181472800004,0,7803.6075948199996,7233.71115087,6595.1813173999999,6138.5678076100003,5691.9312293200001,7870.4712719999998,5552.2266499999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4131.4182453372023,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S37)/(1+S32) - 1","v":0.10243902439024399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",4959.1434154600001,0,0,6286.5470517900003,5418.69952792,4647.0831070200002,3802.2379820400001,6852.6,3217.02,null,null,"10-30",6273.1326477599996,0,7549.1129309600001,6931.2847833100004,6279.2011196499998,5940.54030341,5509.8567592999998,7704.0883979999999,5353.6311040000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3895.2034946842241,null,null,"Debt Fraction",null,null,null,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",5371.5975894900002,0,7500.2805451900003,6282.7470581400003,5366.7143443300001,4556.1468191499998,3670.1066406,7528.45,3381.38,null,null,"30+",6024.6717010299999,0,7156.6976719800005,6751.3547556499998,5986.7939629499997,5604.5399446199999,5303.89419765,7431.1218209999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",5209.4666576400004,0,0,5897.15173082,5166.7037431199997,4551.0885175200001,3468.1863019799998,6472.91,2663.19,null,null,"All Capacity",7390.5570244299997,12070.7507339,8927.3358570500004,7980.6720408700003,6965.8268171700001,6229.8816627699998,5746.1414332200002,36967.731269999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7269.9499874876046,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S40>0,S39*S34*(1-S40)+(1-S39)*S37,S39*S34+(1-S39)*S37)","v":8.0800000000000011E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5352.1645083599997,12041.3196149,8256.1930465999994,6288.6305472699996,5359.2175978200003,4816.9810077900001,3835.73342159,31035.85,2663.19,null,null,"Max",36967.731269999997,36967.731269999997,14399.057119999999,12703.15324,10440.180549999999,8803.1351350000004,7253.3396759999996,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6490.0649468641004,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S39)*((1+S38)*(1+S32)-1)) + (S39*((1+S35)*(1+S32)-1)*(1-S40))) / (1+S32)) - 1","v":5.4439024390244173E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",31035.85,19661.78,31035.85,29971.7,27916.28,26635.59,23960.57,null,null,null,null,"Min",5223.132732,8803.7619269999996,7048.6708159999998,6513.6018089999998,5787.762033,5384.1980329999997,5223.132732,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6356.6451289838969,null,null,"Depreciation Period",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,10877.22,0,0,0,0,2663.19]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5722.424994239851,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P53:P55,Q53:Q55)","v":1.0389022742082548}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O58:AD58,O60:AD60)+SUMPRODUCT(O63:S63,O65:S65)","v":0.50340217391111475}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S40 * S45) / (1 - S40)","v":1.3310652173925903}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1",{"$f":"L36-L36/$S$44","v":230.99636891802675},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S41 / (1 - (1 / (1 + S41)^S33))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",210.25093259775258,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S42 / (1 - (1 / (1 + S42)^S33))","v":8.3290299431659706E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",154.70325692720235]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",145.85806404422419,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",272.22732581760465,null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",243.02409616410023,null,null,0,0.8,{"$f":"1+(1-S40)*((1+S36)^(O53+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",238.02811678389662,null,null,1,0.1,{"$f":"1+(1-S40)*((1+S36)^(O54+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",214.27939064985094,null,null,2,0.1,{"$f":"1+(1-S40)*((1+S36)^(O55+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"NSD 5",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1",5937.8628529899997,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5404.5923246599996,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",3976.7149884099999,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O57","v":0.92524056254626186},0.85607009858092309,0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511,0.58047383408621855,0.53707793679331839,0.49692629236983554,0.45977636229629487,0.42540374009649778,0.39360079579616741,0.36417542172110223,0.33694987205875476,0.31175968917353325,0.28845271019016766]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3749.3454306399999,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",6997.72266167,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6247.0408507000002,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6118.6170122000003,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O62","v":0.26688814784434456},{"$f":"1/((1+$S$42)*(1+$S$32))^P62","v":0.24693574004843133},{"$f":"1/((1+$S$42)*(1+$S$32))^Q62","v":0.22847496303518808},{"$f":"1/((1+$S$42)*(1+$S$32))^R62","v":0.21139430332641379},{"$f":"1/((1+$S$42)*(1+$S$32))^S62","v":0.1955905841288062}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5508.1456035900001,null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1",111.140989178,null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",30.579722734800001,null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",118.047798371,null,null,"* not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",40.3220114274]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",124.355246274]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",40.549608851999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",116.98567518]
[null,null,null,null,null,null,null,null,null,null," NSD 4",28.779177529799998]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1",{"$f":"$S$41","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",{"$f":"$S$41","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",{"$f":"$S$41","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",{"$f":"$S$41","v":8.0800000000000011E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",{"$f":"$S$41","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null," NSD 4",{"$f":"$S$41","v":8.0800000000000011E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1",{"$f":"L115+L126","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":" (($S$48 * $S$46 * $S$44 * (L58 * 1 + L104) +L69) * 1000 / (L14 * 8760)) +L80 + 0","v":147.03186826403032}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",117.11527978184741]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",110.12324398499362]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",90.159231072565063]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",161.78726500701185]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",131.07689211905324]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",150.44537089105629]
[null,null,null,null,null,null,null,null,null,null," NSD 4",113.92216051023655]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":"(((L58*$S$48*(1-$S$40*$S$45))/(8760*L14*(1-$S$40))+L69/(8760*L14))*1000)+L80","v":142.29582463964923},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",112.93518011046996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",106.84461804482869]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",87.07147910697914]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",156.53883342709671]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",126.43049925074062]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",145.61389114088001]
[null,null,null,null,null,null,null,null,null,null," NSD 4",109.84139854253061]
[]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1 - Low",{"$f":"$L$14","v":0.61727560127199999},0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"$L$14","v":0.61727560127199999},0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",{"$f":"$L$14","v":0.61727560127199999},0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"$L$15","v":0.63656234598399997},0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"$L$15","v":0.63656234598399997},0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",{"$f":"$L$15","v":0.63656234598399997},0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"$L$16","v":0.59716897744700004},0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"$L$16","v":0.59716897744700004},0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",{"$f":"$L$16","v":0.59716897744700004},0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"$L$17","v":0.59782997985700004},0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"$L$17","v":0.59782997985700004},0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",{"$f":"$L$17","v":0.59782997985700004},0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"$L$19","v":0.65643515147099996},0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$L$19","v":0.65643515147099996},0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",{"$f":"$L$19","v":0.65643515147099996},0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"$L$20","v":0.66194675971899997},0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"$L$20","v":0.66194675971899997},0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",{"$f":"$L$20","v":0.66194675971899997},0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"$L$21","v":0.62350185374800005},0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"$L$21","v":0.62350185374800005},0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",{"$f":"$L$21","v":0.62350185374800005},0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"$L$22","v":0.66455172830300002},0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"$L$22","v":0.66455172830300002},0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",{"$f":"$L$22","v":0.66455172830300002},0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1 - Low",{"$f":"L167*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,{"$f":"AS173*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"L174*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L182*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,{"$f":"AS187*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"L188*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1 - Low",{"$f":" $S$44*(L295 + L425)","v":6168.8592219080265},6168.8592219080265,6076.3263335794063,5983.7934452507852,5891.2605569221651,5798.7276685935449,5706.1947802649247,5613.6618919363036,5521.1290036076844,5428.5961152790642,5336.0632269504422,5243.530338621822,5150.9974502932018,5058.4645619645817,4965.9316736359606,4873.3987853073404,4780.8658969787202,4688.3330086501001,4595.800120321479,4503.2672319928597,4410.7343436642395,4318.2014553356184,4296.4048194182096,4274.6081835008017,4252.8115475833938,4231.014911665985,4209.2182757485771,4187.4216398311682,4165.6250039137603,4143.8283679963515,4122.0317320789436,4100.2350961615348,4078.4384602441269,4056.6418243267181,4034.8451884093101,4013.0485524919022,3991.2519165744934]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",5614.8432572577522,5614.8432572577522,5530.6206083988855,5446.3979595400187,5362.175310681153,5277.9526618222862,5193.7300129634214,5109.5073641045537,5025.2847152456879,4941.0620663868222,4856.8394175279554,4772.6167686690887,4688.3941198102229,4604.1714709513562,4519.9488220924895,4435.7261732336237,4351.503524374757,4267.2808755158912,4183.0582266570245,4098.8355777981587,4014.6129289392925,3930.3902800804258,3910.5511672381158,3890.7120543958044,3870.8729415534945,3851.0338287111831,3831.1947158688727,3811.3556030265618,3791.5164901842513,3771.67737734194,3751.83826449963,3731.9991516573191,3712.1600388150082,3692.3209259726978,3672.4818131303869,3652.6427002880769,3632.8035874457655]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",4131.4182453372023,4131.4182453372023,4079.7755172704874,4028.1327892037721,3976.4900611370572,3924.8473330703423,3873.2046050036274,3821.5618769369125,3769.9191488701972,3718.2764208034823,3666.633692736767,3614.9909646700521,3563.3482366033372,3511.7055085366219,3460.062780469907,3408.4200524031917,3356.7773243364768,3305.1345962697619,3253.4918682030466,3201.8491401363322,3150.2064120696168,3098.5636840029019,3077.3557370101707,3056.14779001744,3034.9398430247088,3013.7318960319781,2992.5239490392469,2971.3160020465161,2950.1080550537849,2928.9001080610537,2907.692161068323,2886.4842140755918,2865.2762670828611,{"$f":" $S$44*(AS301 + AS431)","v":2844.0683200901299},2822.8603730973991,2801.6524261046679,2780.4444791119372]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":" $S$44*(L302 + L432)","v":4131.4182453372023},4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",3895.2034946842241,3895.2034946842241,3846.5134510006715,3797.8234073171184,3749.1333636335658,3700.4433199500127,3651.75327626646,3603.0632325829074,3554.3731888993543,3505.6831452158017,3456.9931015322486,3408.303057848696,3359.6130141651438,3310.9229704815907,3262.2329267980381,3213.542883114485,3164.8528394309324,3116.1627957473797,3067.4727520638266,3018.782708380274,2970.0926646967209,2921.4026210131683,2901.4072430737892,2881.4118651344102,2861.4164871950311,2841.4211092556525,2821.4257313162734,2801.4303533768943,2781.4349754375148,2761.4395974981358,2741.4442195587567,2721.4488416193781,2701.453463679999,2681.4580857406199,2661.4627078012409,2641.4673298618618,2621.4719519224827]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" $S$44*(L310 + L440)","v":7269.9499874876046},7269.9499874876046,7160.9007376752907,7051.8514878629758,6942.8022380506618,6833.7529882383478,6724.7037384260339,6615.6544886137199,6506.6052388014068,6397.5559889890919,6288.506739176778,6179.457489364464,6070.4082395521491,5961.3589897398351,5852.3097399275212,5743.2604901152072,5634.2112403028932,5525.1619904905801,5416.1127406782643,5307.0634908659513,5198.0142410536373,5088.9649912413224,5063.277834618867,5037.5906779964107,5011.9035213739544,4986.2163647514981,4960.5292081290427,4934.8420515065854,4909.15489488413,4883.4677382616728,4857.7805816392174,4832.0934250167611,4806.4062683943048,4780.7191117718485,4755.0319551493931,4729.3447985269368,4703.6576419044804]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",7269.9499874876046,7260.6394352381285,7251.3288829886542,7232.7792784478297,7214.2296739070052,7195.7749422135184,7177.3202105200317,7158.9599518266314,7140.5996931332311,7122.3333258439197,7104.0669585546075,7085.8940464723846,7067.7211343901636,7049.6412049682813,7031.5612755463981,7013.5738562381066,6995.5864369298151,6977.6910551883648,6959.7956734469153,6941.991820375807,6924.1879673046988,6906.4752067069358,6888.7624461091718,6871.1403054380007,6853.5181647668305,6835.9862078252554,6818.4542508836794,6801.0119687751985,6783.5696866667195,6766.216643194336,6748.8635997219526,6731.5993586886661,6714.3351176553797,6697.1591701646921,6679.9832226740036,6662.8951688786638,6645.8071150833248]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",6490.0649468641004,6490.0649468641004,6392.7139726611395,6295.3629984581776,6198.0120242552157,6100.6610500522538,6003.3100758492938,5905.959101646331,5808.60812744337,5711.257153240409,5613.9061790374471,5516.5552048344853,5419.2042306315234,5321.8532564285624,5224.5022822256005,5127.1513080226387,5029.8003338196768,4932.4493596167167,4835.0983854137539,4737.747411210793,4640.396437007832,4543.0454628048701,4520.1138999926179,4497.1823371803639,4474.2507743681117,4451.3192115558568,4428.3876487436046,4405.4560859313515,4382.5245231190984,4359.5929603068453,4336.6613974945922,4313.7298346823382,4290.798271870086,4267.8667090578319,4244.9351462455797,4222.0035834333266,4199.0720206210735]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",6490.0649468641004,6481.7531855873012,6473.441424310502,6456.8817315456554,6440.3220387808096,6423.8470413635196,6407.3720439462304,6390.9813849229249,6374.5907258996194,6358.2838860651027,6341.977046230586,6325.7536361809616,6309.5302261313363,6293.3898240123826,6277.249421893428,6261.1916058509232,6245.1337898084175,6229.15813798814,6213.1824861678624,6197.2885442652641,6181.3946023626668,6165.581980973855,6149.7693595850415,6134.0376368557909,6118.3059141265412,6102.6547006529572,6087.0034871793732,6071.4323286569079,6055.8611701344435,6040.3696771592013,6024.87818418396,6009.4659673520437,5994.0537505201273,5978.7203555269907,5963.386960533855,5948.1320304259261,5932.8771003179963]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,{"$f":" $S$44*(AS315 + AS445)","v":6490.0649468641004},6490.0649468641004,6490.0649468641004,6490.0649468641004]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":" $S$44*(L316 + L446)","v":6356.6451289838969},6356.6451289838969,6261.2954520491394,6165.94577511438,6070.5960981796215,5975.2464212448631,5879.8967443101046,5784.5470673753462,5689.1973904405886,5593.8477135058292,5498.4980365710708,5403.1483596363132,5307.7986827015538,5212.4490057667954,5117.0993288320369,5021.7496518972775,4926.39997496252,4831.0502980277624,4735.7006210930022,4640.3509441582446,4545.001267223487,4449.6515902887277,4427.1914441663175,4404.7312980439083,4382.271151921499,4359.811005799088,4337.3508596766796,4314.8907135542695,4292.4305674318593,4269.9704213094501,4247.5102751870409,4225.0501290646298,4202.5899829422206,4180.1298368198104,4157.6696906974012,4135.2095445749919,4112.7493984525818]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",6356.6451289838969,6348.5042371336585,6340.363345283421,6324.1440791877876,6307.9248130921533,6291.7885012154538,6275.6521893387535,6259.5984820655058,6243.5447747922562,6227.5731635908487,6211.6015523894393,6195.7116558611651,6179.82175933289,6164.0131642958158,6148.2045692587399,6132.4768625309307,6116.7491558031224,6101.1019242026468,6085.4546926021703,6069.8874911638677,6054.3202897255669,6038.8327370507304,6023.3451843758949,6007.9368672825913,5992.5285501892886,5977.1990872788101,5961.8696243683326,5946.6185706755205,5931.3675169827075,5916.194491108854,5901.0214652350005,5885.926085781397,5870.8307063277944,5855.8125283292829,5840.7943503307706,5825.8530241718681,5810.9116980129656]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",5722.424994239851,5722.424994239851,5636.5886193262531,5550.7522444126553,5464.9158694990574,5379.0794945854595,5293.2431196718626,5207.4067447582638,5121.5703698446669,5035.733994931069,4949.8976200174711,4864.0612451038733,4778.2248701902754,4692.3884952766775,4606.5521203630797,4520.7157454494818,4434.8793705358839,4349.042995622287,4263.2066207086882,4177.3702457950913,4091.5338708814934,4005.6974959678955,3985.4782609882482,3965.2590260086008,3945.0397910289535,3924.8205560493057,3904.6013210696588,3884.3820860900109,3864.1628511103636,3843.9436161307162,3823.7243811510689,3803.5051461714206,3783.2859111917733,3763.0666762121259,3742.8474412324786,3722.6282062528312,3702.4089712731839]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",5722.424994239851,5715.0963417739786,5707.7676893081052,5693.1666644261777,5678.5656395442493,5664.0392923084974,5649.5129450727445,5635.0609607497918,5620.6089764268381,5606.2308972226856,5591.852818018534,5577.5483005876822,5563.2437831568313,5549.0124555416578,5534.7811279264824,5520.6226181693582,5506.4641084122359,5492.3780445555394,5478.2919806988439,5464.2779621728241,5450.2639436468062,5436.3216271059664,5422.3793105651248,5408.508324051837,5394.6373375385501,5380.8373377073158,5367.0373378760823,5353.3079241571513,5339.5785104382212,5325.9193394860959,5312.2601685339705,5298.6708970031486,5285.0816254723268,5271.5618527930619,5258.0420801137961,5244.5914915527101,5231.140902991624]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1 - Low",{"$f":"L231-L231/$S$44","v":230.99636891802675},230.99636891802675,227.53142338425641,224.06647785048608,220.60153231671575,217.13658678294541,213.67164124917508,210.20669571540475,206.74175018163442,203.27680464786408,199.81185911409284,196.34691358032251,192.88196804655217,189.41702251278184,185.95207697901151,182.48713144524118,179.02218591147084,175.55724037770051,172.09229484393018,168.62734931015984,165.16240377638951,161.69745824261918,160.88127107244145,160.06508390226463,159.24889673208781,158.43270956191054,157.61652239173372,156.80033522155645,155.98414805137963,155.16796088120282,154.35177371102554,153.53558654084873,152.71939937067145,151.90321220049464,151.08702503031736,150.27083786014055,149.45465068996327]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675,230.99636891802675]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",210.25093259775258,210.25093259775258,207.09716860878598,203.94340461981938,200.78964063085368,197.63587664188708,194.48211265292139,191.32834866395478,188.17458467498818,185.02082068602249,181.86705669705589,178.71329270808928,175.55952871912359,172.40576473015699,169.25200074119039,166.09823675222469,162.94447276325809,159.79070877429149,156.63694478532534,153.48318079635919,150.32941680739305,147.17565281842644,146.43276618991467,145.68987956140245,144.94699293289068,144.20410630437846,143.46121967586623,142.71833304735446,141.97544641884224,141.23255979033001,140.48967316181825,139.74678653330602,139.0038999047938,138.26101327628203,137.5181266477698,136.77524001925804,136.03235339074581]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258,210.25093259775258]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",154.70325692720235,154.70325692720235,152.76946621561228,150.83567550402222,148.90188479243216,146.96809408084255,145.03430336925248,143.10051265766242,141.16672194607236,139.23293123448229,137.29914052289223,135.36534981130217,133.4315590997121,131.49776838812204,129.56397767653198,127.63018696494191,125.69639625335185,123.76260554176179,121.82881483017172,119.89502411858211,117.96123340699205,116.02744269540199,115.2332993098421,114.43915592428266,113.64501253872277,112.85086915316333,112.05672576760344,111.262582382044,110.46843899648456,109.67429561092467,108.88015222536524,108.08600883980534,107.29186545424591,{"$f":"AS237-AS237/$S$44","v":106.49772206868602},105.70357868312658,104.90943529756669,104.11529191200725]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"L238-L238/$S$44","v":154.70325692720235},154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235,154.70325692720235]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",145.85806404422419,145.85806404422419,144.0348382436714,142.21161244311861,140.38838664256582,138.56516084201303,136.74193504146024,134.91870924090745,133.09548344035466,131.27225763980186,129.44903183924907,127.62580603869628,125.80258023814349,123.9793544375907,122.15612863703791,120.33290283648512,118.50967703593233,116.68645123537954,114.86322543482675,113.03999963427395,111.21677383372116,109.39354803316837,108.64480997107466,107.89607190898096,107.14733384688725,106.39859578479354,105.64985772269983,104.90111966060613,104.15238159851242,103.40364353641871,102.65490547432501,101.9061674122313,101.15742935013759,100.40869128804388,99.659953225950176,98.911215163856468,98.162477101762761]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419,145.85806404422419]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"L246-L246/$S$44","v":272.22732581760465},272.22732581760465,268.14391593034088,264.0605060430762,259.97709615581243,255.89368626854866,251.81027638128398,247.72686649402021,243.64345660675644,239.56004671949177,235.476636832228,231.39322694496423,227.30981705769955,223.22640717043578,219.14299728317201,215.05958739590733,210.97617750864356,206.89276762137979,202.80935773411511,198.72594784685134,194.64253795958757,190.55912807232289,189.59725818776769,188.63538830321249,187.67351841865639,186.71164853410119,185.74977864954599,184.78790876498988,183.82603888043468,182.86416899587857,181.90229911132337,180.94042922676817,179.97855934221207,179.01668945765687,178.05481957310167,177.09294968854556,176.13107980399036]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",272.22732581760465,271.87868700370291,271.53004818980207,270.83544791774875,270.14084764569543,269.44979994024379,268.75875223479306,268.07124212344024,267.38373201208833,266.699737716649,266.01574342120875,265.335248608043,264.65475379487725,263.97774076920814,263.30072774353903,262.62717881059143,261.95362987764383,261.28352734264081,260.61342480763778,259.94674961466717,259.28007442169564,258.61681023711753,257.95354605253942,257.29367518157687,256.63380431061523,255.97731041963016,255.32081652864417,254.66768056172259,254.01454459480192,253.36475021830483,252.71495584180775,252.06848672209526,251.42201760238368,250.77885468354361,250.13569176470355,249.49582007423214,248.85594838376164]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465,272.22732581760465]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",243.02409616410023,243.02409616410023,239.37873472163938,235.73337327917761,232.08801183671585,228.44265039425409,224.79728895179323,221.15192750933147,217.50656606686971,213.86120462440886,210.21584318194709,206.57048173948533,202.92512029702357,199.27975885456271,195.63439741210095,191.98903596963919,188.34367452717743,184.69831308471657,181.05295164225481,177.40759019979305,173.7622287573322,170.11686731487043,169.25818217509095,168.39949703531056,167.54081189553108,166.68212675575069,165.82344161597121,164.96475647619172,164.10607133641133,163.24738619663185,162.38870105685237,161.53001591707198,160.6713307772925,159.81264563751211,158.95396049773262,158.09527535795269,157.23659021817321]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",243.02409616410023,242.71285763438391,242.40161910466759,241.78153218722036,241.16144526977405,240.54452981678151,239.92761436378987,239.31385700892679,238.70009965406462,238.08948095540381,237.47886225674392,236.87136763283979,236.26387300893475,235.65948666322038,235.055100317506,234.45380645341538,233.85251258932476,233.25429541029189,232.65607823125902,232.06092072559568,231.46576321993325,230.87365080619566,230.28153839245806,229.69245527407929,229.10337215570053,228.51730375123498,227.93123534676852,227.34816464452888,226.76509394228924,226.1850063608299,225.60491877937056,225.02779973724591,224.45068069512126,223.876513180644,223.30234566616764,222.73111631301344,222.15988695985834]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,243.02409616410023,{"$f":"AS251-AS251/$S$44","v":243.02409616410023},243.02409616410023,243.02409616410023,243.02409616410023]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"L252-L252/$S$44","v":238.02811678389662},238.02811678389662,234.45769503213887,230.88727328038021,227.31685152862156,223.7464297768629,220.17600802510424,216.60558627334649,213.03516452158783,209.46474276982917,205.89432101807051,202.32389926631276,198.75347751455411,195.18305576279545,191.61263401103679,188.04221225927813,184.47179050752038,180.90136875576172,177.33094700400306,173.76052525224441,170.19010350048666,166.619681748728,165.77864906942432,164.93761639012155,164.09658371081878,163.2555510315151,162.41451835221233,161.57348567290956,160.73245299360588,159.8914203143031,159.05038763499988,158.20935495569665,157.36832227639388,156.52728959709066,155.68625691778743,154.84522423848421,154.00419155918144]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",238.02811678389662,237.72327655501249,237.41843632612927,236.8110968748897,236.20375742365013,235.59952423933464,234.99529105501915,234.39415104608179,233.79301103714442,233.19494516133454,232.59687928552466,232.00187326115702,231.40686723678846,230.81490559203394,230.22294394727942,229.63401121031075,229.04507847334298,228.45915917233287,227.87323987132277,227.29031734430282,226.70739481728378,226.12745478256693,225.54751474785098,224.97054173360993,224.39356871936889,223.81954844391748,223.24552816846517,222.6744439698341,222.10335977120212,221.53519736770431,220.9670349642065,220.40178007415489,219.83652518410418,219.27416114553125,218.71179710695742,218.15231082831633,217.59282454967524]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662,238.02811678389662]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",214.27939064985094,214.27939064985094,211.06519979010318,207.85100893035542,204.63681807060766,201.4226272108599,198.20843635111214,194.99424549136438,191.78005463161662,188.56586377186886,185.3516729121211,182.13748205237334,178.92329119262558,175.70910033287782,172.49490947313006,169.28071861338231,166.06652775363455,162.85233689388679,159.63814603413903,156.42395517439127,153.20976431464351,149.99557345489575,149.23845294126613,148.48133242763697,147.72421191400736,146.96709140037774,146.20997088674858,145.45285037311896,144.69572985948935,143.93860934586019,143.18148883223057,142.42436831860095,141.66724780497134,140.91012729134218,140.15300677771256,139.39588626408295,138.63876575045379]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",214.27939064985094,214.00496517703959,213.73053970422825,213.18379619641291,212.63705268859667,212.09310552682928,211.54915836506188,211.00799576397549,210.46683316288909,209.92843798013291,209.39004279737765,208.85440217618816,208.31876155499867,207.78586156721667,207.25296157943376,206.7227882968964,206.19261501435994,205.66515450890893,205.13769400345791,204.61293127553472,204.08816854761244,203.56609074045446,203.04401293329647,202.52460611874267,202.00519930418977,201.48845062547662,200.97170194676437,200.45759640433516,199.94349086190687,199.43201559899808,198.92054033608929,198.41168249593738,197.90282465578548,197.39656923883376,196.89031382188114,196.38664904276175,195.88298426364236]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094,214.27939064985094]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1 - Low",{"$f":"$L$58","v":5937.8628529899997},5937.8628529899997,5848.7949101951499,5759.7269674002991,5670.6590246054493,5581.5910818105995,5492.5231390157496,5403.4551962208989,5314.3872534260499,5225.3193106312001,5136.2513678363493,5047.1834250414995,4958.1154822466497,4869.0475394517998,4779.9795966569491,4690.9116538620992,4601.8437110672494,4512.7757682723995,4423.7078254775488,4334.6398826826999,4245.57193988785,4156.5039970929993,4135.5235483457682,4114.5430995985371,4093.562650851306,4072.5822021040744,4051.6017533568433,4030.6213046096118,4009.6408558623807,3988.6604071151487,3967.6799583679181,3946.6995096206861,3925.7190608734554,3904.7386121262234,3883.7581633789928,3862.7777146317617,3841.7972658845301]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",{"$f":"$L$58","v":5937.8628529899997},5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"$L$59","v":5404.5923246599996},5404.5923246599996,5323.5234397900995,5242.4545549201994,5161.3856700502993,5080.3167851803992,4999.2479003105,4918.179015440599,4837.1101305706998,4756.0412457007997,4674.9723608308996,4593.9034759609995,4512.8345910910994,4431.7657062211993,4350.6968213512991,4269.627936481399,4188.5590516114989,4107.4901667415998,4026.4212818716992,3945.3523970017995,3864.2835121318994,3783.2146272619993,3764.1184010482011,3745.022174834402,3725.9259486206038,3706.8297224068046,3687.7334961930064,3668.6372699792073,3649.5410437654091,3630.44481755161,3611.3485913378117,3592.2523651240131,3573.1561389102144,3554.0599126964157,3534.963686482617,3515.8674602688188,3496.7712340550197]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",{"$f":"$L$59","v":5404.5923246599996},5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"$L$60","v":3976.7149884099999},3976.7149884099999,3927.0060510548751,3877.2971136997498,3827.588176344625,3777.8792389894998,3728.1703016343749,3678.4613642792501,3628.7524269241248,3579.043489569,3529.3345522138748,3479.6256148587499,3429.9166775036251,3380.2077401484999,3330.498802793375,3280.7898654382498,3231.0809280831249,3181.3719907280001,3131.6630533728749,3081.95411601775,3032.2451786626248,2982.5362413074999,2962.1224377003286,2941.7086340931573,2921.294830485986,2900.8810268788147,2880.4672232716434,2860.0534196644721,2839.6396160573004,2819.2258124501291,2798.8120088429578,2778.3982052357865,2757.9844016286152,2737.5705980214439,2717.1567944142726,2696.7429908071013,2676.3291871999299]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",{"$f":"$L$60","v":3976.7149884099999},3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"$L$61","v":3749.3454306399999},3749.3454306399999,3702.4786127570001,3655.6117948739998,3608.7449769909999,3561.8781591079996,3515.0113412249998,3468.144523342,3421.2777054589997,3374.4108875759998,3327.5440696929995,3280.6772518099997,3233.8104339270003,3186.943616044,3140.0767981610002,3093.2099802779999,3046.343162395,2999.4763445120002,2952.6095266289999,2905.7427087460001,2858.8758908629998,2812.0090729799999,2792.7624331027146,2773.5157932254292,2754.2691533481438,2735.0225134708589,2715.7758735935736,2696.5292337162882,2677.2825938390024,2658.035953961717,2638.7893140844317,2619.5426742071468,2600.2960343298614,2581.0493944525761,2561.8027545752907,2542.5561146980053,2523.30947482072]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",{"$f":"$L$61","v":3749.3454306399999},3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"$L$63","v":6997.72266167},6997.72266167,6892.7568217449498,6787.7909818198996,6682.8251418948494,6577.8593019697992,6472.8934620447499,6367.9276221196997,6262.9617821946504,6157.9959422696002,6053.03010234455,5948.0642624194998,5843.0984224944496,5738.1325825693993,5633.1667426443491,5528.2009027192998,5423.2350627942496,5318.2692228692003,5213.3033829441492,5108.3375430190999,5003.3717030940497,4898.4058631689995,4873.6805764310993,4848.9552896931982,4824.230002955298,4799.5047162173969,4774.7794294794967,4750.0541427415956,4725.3288560036954,4700.6035692657942,4675.878282527894,4651.1529957899929,4626.4277090520927,4601.7024223141916,4576.9771355762914,4552.2518488383912,4527.5265621004901]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$L$63","v":6997.72266167},6988.7607482344256,6979.7988347988521,6961.943830530081,6944.0888262613098,6926.3251422732747,6908.5614582852386,6890.8887097031911,6873.2159611211428,6855.6335881272707,6838.0512151333987,6820.5587978643416,6803.0663805952863,6785.6634641990731,6768.260547802859,6750.9466774275152,6733.6328070521713,6716.407527845724,6699.1822486392775,6682.0450707611399,6664.9078928830031,6647.8583964698182,6630.8089000566324,6613.8466302564239,6596.8843604562153,6580.0088974056252,6563.1334343550352,6546.3442882134759,6529.5551420719175,6512.8518929760312,6496.1486438801448,6479.5308719665709,6462.913100052996,6446.3803154811485,6429.8475309093001,6413.3993488044316,6396.9511666995631]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",{"$f":"$L$63","v":6997.72266167},6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"$L$64","v":6247.0408507000002},6247.0408507000002,6153.3352379395001,6059.629625179,5965.9240124184998,5872.2183996579997,5778.5127868975005,5684.8071741369995,5591.1015613765003,5497.3959486160002,5403.6903358555001,5309.9847230949999,5216.2791103344998,5122.5734975739997,5028.8678848134996,4935.1622720529995,4841.4566592924994,4747.7510465320001,4654.0454337714991,4560.3398210109999,4466.6342082504998,4372.9285954899997,4350.855717817527,4328.7828401450533,4306.7099624725806,4284.6370848001061,4262.5642071276334,4240.4913294551598,4218.418451782687,4196.3455741102134,4174.2726964377398,4152.1998187652662,4130.1269410927935,4108.0540634203198,4085.9811857478471,4063.908308075374,4041.8354304029003]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"$L$64","v":6247.0408507000002},6239.0403279529173,6231.0398052058345,6215.100199358435,6199.1605935110356,6183.3025115467381,6167.4444295824405,6151.6675279139981,6135.8906262455548,6120.1944051096989,6104.4981839738421,6088.8822685481218,6073.2663531224016,6057.7303373491623,6042.194321575922,6026.7377993975078,6011.2812772190928,5995.9038425778481,5980.5264079366034,5965.2276235396685,5949.9288391427335,5934.7083301676594,5919.4878211925834,5904.3451815817116,5889.2025419708407,5874.1373969017222,5859.0722518326047,5844.084164012379,5829.0960761921542,5814.1846707983714,5799.2732654045894,5784.4381676147977,5769.6030698250061,5754.8438423463467,5740.0846148676874,5725.4009141129127,5710.717213358138]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",{"$f":"$L$64","v":6247.0408507000002},6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"$L$65","v":6118.6170122000003},6118.6170122000003,6026.8377570170005,5935.0585018339998,5843.279246651,5751.4999914680002,5659.7207362850004,5567.9414811019997,5476.1622259190008,5384.3829707360001,5292.6037155530003,5200.8244603700005,5109.0452051869997,5017.2659500039999,4925.4866948210001,4833.7074396379994,4741.9281844549996,4650.1489292720007,4558.3696740889991,4466.5904189060002,4374.8111637230004,4283.0319085399997,4261.4127950968932,4239.7936816537867,4218.1745682106803,4196.5554547675729,4174.9363413244673,4153.3172278813599,4131.6981144382535,4110.079000995147,4088.4598875520405,4066.8407741089331,4045.2216606658271,4023.6025472227202,4001.9834337796137,3980.3643203365073,3958.7452068934003]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"$L$65","v":6118.6170122000003},6110.780960578646,6102.9449089572918,6087.3329823128979,6071.7210556685031,6056.1889769761192,6040.6568982837343,6025.204331019424,6009.7517637551118,5994.3782184295142,5979.0046731039147,5963.7097826000081,5948.4148920961015,5933.1982587037819,5917.9816253114604,5902.84285132062,5887.7040773297795,5872.642765030314,5857.5814527308476,5842.5971738195649,5827.6128949082831,5812.7052822681635,5797.7976696280439,5782.9663255489813,5768.1349814699197,5753.3795388348926,5738.6240961998674,5723.9441267056864,5709.2641572115053,5694.6592937411497,5680.054430270794,5665.5243057072421,5650.9941811436902,5636.5383671837517,5622.0825532238132,5607.7007133435518,5593.3188734632904]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",{"$f":"$L$65","v":6118.6170122000003},6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"$L$66","v":5508.1456035900001},5508.1456035900001,5425.52341953615,5342.9012354822999,5260.2790514284497,5177.6568673745996,5095.0346833207504,5012.4124992668994,4929.7903152130502,4847.1681311592001,4764.54594710535,4681.9237630514999,4599.3015789976498,4516.6793949437997,4434.0572108899496,4351.4350268360995,4268.8128427822494,4186.1906587284002,4103.5684746745492,4020.9462906207,3938.3241065668499,3855.7019225129998,3836.239808046982,3816.7776935809638,3797.3155791149461,3777.8534646489279,3758.3913501829102,3738.929235716892,3719.4671212508742,3700.0050067848561,3680.5428923188383,3661.0807778528197,3641.6186633868019,3622.1565489207837,3602.694434454766,3583.2323199887483,3563.7702055227301]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"$L$66","v":5508.1456035900001},5501.091376596939,5494.037149603877,5479.9828682297648,5465.9285868556526,5451.9461867816681,5437.9637867076826,5424.0529649858163,5410.142143263949,5396.3024592425527,5382.4627752211563,5368.693898411494,5354.9250216018327,5341.2265939744411,5327.5281663470487,5313.8998298724619,5300.2714933978759,5286.7128900466305,5273.154286695386,5259.6650308972894,5246.1757750991937,5232.7555363655119,5219.3352976318283,5205.9837179330943,5192.6321382343604,5179.3488870818392,5166.065635929318,5152.8503277528162,5139.6350195763143,5126.4873238870978,5113.3396281978812,5100.2592145072113,5087.1788008165413,5074.1652835542282,5061.151766291915,5048.2048425099483,5035.2579187279816]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",{"$f":"$L$66","v":5508.1456035900001},5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1 - Low",{"$f":"$L$69","v":111.140989178},111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"$L$69","v":111.140989178},111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",{"$f":"$L$69","v":111.140989178},111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"$L$70","v":30.579722734800001},30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"$L$70","v":30.579722734800001},30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",{"$f":"$L$70","v":30.579722734800001},30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"$L$71","v":118.047798371},118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"$L$71","v":118.047798371},118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",{"$f":"$L$71","v":118.047798371},118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"$L$72","v":40.3220114274},40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"$L$72","v":40.3220114274},40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",{"$f":"$L$72","v":40.3220114274},40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"$L$74","v":124.355246274},124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$L$74","v":124.355246274},124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",{"$f":"$L$74","v":124.355246274},124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"$L$75","v":40.549608851999999},40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"$L$75","v":40.549608851999999},40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",{"$f":"$L$75","v":40.549608851999999},40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"$L$76","v":116.98567518},116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"$L$76","v":116.98567518},116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",{"$f":"$L$76","v":116.98567518},116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"$L$77","v":28.779177529799998},28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"$L$77","v":28.779177529799998},28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",{"$f":"$L$77","v":28.779177529799998},28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1 - Low",{"$f":"$L$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"$L$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",{"$f":"$L$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"$L$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"$L$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",{"$f":"$L$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"$L$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"$L$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",{"$f":"$L$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"$L$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"$L$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",{"$f":"$L$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"$L$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$L$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",{"$f":"$L$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"$L$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"$L$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",{"$f":"$L$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"$L$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"$L$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",{"$f":"$L$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"$L$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"$L$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",{"$f":"$L$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1 - Low",{"$f":"$S$41","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$41","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$41","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$41","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$S$41","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$41","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1 - Low",{"$f":"$L$104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",{"$f":"$L$104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",{"$f":"$L$104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",{"$f":"$L$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",{"$f":"$L$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",{"$f":"$L$105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",{"$f":"$L$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":"$L$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",{"$f":"$L$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",{"$f":"$L$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",{"$f":"$L$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",{"$f":"$L$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":"$L$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",{"$f":"$L$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",{"$f":"$L$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",{"$f":"$L$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",{"$f":"$L$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",{"$f":"$L$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":"$L$111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",{"$f":"$L$111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",{"$f":"$L$111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",{"$f":"$L$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",{"$f":"$L$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",{"$f":"$L$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1 - Low",{"$f":" (($S$48 * $S$46 * $S$44 * (L295 * 1 + L425) +L327) * 1000 / (L167 * 8760)) +L359 + 0","v":147.03186826403032},147.03186826403032,145.1346964692224,143.23752467441446,141.34035287960654,139.4431810847986,137.54600928999068,135.64883749518273,133.75166570037482,131.85449390556687,129.95732211075895,128.06015031595101,126.16297852114309,124.26580672633516,122.36863493152723,120.47146313671928,118.57429134191136,116.67711954710343,114.7799477522955,112.88277595748758,110.98560416267966,109.0884323678717,108.64154301176139,108.19465365565109,107.74776429954079,107.30087494343044,106.85398558732015,106.40709623120985,105.96020687509953,105.5133175189892,105.06642816287892,104.61953880676857,104.17264945065827,103.72576009454795,103.27887073843766,102.83198138232736,102.38509202621701]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Mid",147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - High",147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Low",117.11527978184741,117.11527978184741,115.44080888905457,113.76633799626174,112.09186710346891,110.41739621067606,108.74292531788325,107.06845442509042,105.39398353229758,103.71951263950476,102.04504174671193,100.37057085391908,98.696099961126237,97.021629068333411,95.347158175540585,93.672687282747745,91.998216389954919,90.323745497162093,88.649274604369253,86.974803711576428,85.300332818783602,83.625861925990762,83.23143100457736,82.837000083163929,82.442569161750512,82.048138240337067,81.653707318923651,81.25927639751022,80.864845476096804,80.470414554683387,80.075983633269971,79.681552711856554,79.287121790443123,78.892690869029693,78.498259947616276,78.10382902620286,77.709398104789429]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Mid",117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - High",117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Low",110.12324398499362,110.12324398499362,109.0287797104626,107.93431543593159,106.83985116140059,105.7453868868696,104.65092261233859,103.55645833780758,102.46199406327656,101.36752978874559,100.27306551421455,99.178601239683559,98.084136965152567,96.989672690621546,95.89520841609054,94.800744141559534,93.706279867028528,92.611815592497535,91.517351317966515,90.422887043435523,89.328422768904503,88.233958494373496,87.784498498966101,87.335038503558707,86.885578508151298,86.436118512743917,85.986658517336494,85.537198521929113,85.08773852652169,84.638278531114295,84.188818535706901,83.739358540299506,83.289898544892097,{"$f":" (($S$48 * $S$46 * $S$44 * (AS301 * 1 + AS431) +AS333) * 1000 / (AS173 * 8760)) +AS365 + 0","v":82.840438549484702},82.390978554077293,81.941518558669912,81.492058563262503]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Mid",{"$f":" (($S$48 * $S$46 * $S$44 * (L302 * 1 + L432) +L334) * 1000 / (L174 * 8760)) +L366 + 0","v":110.12324398499362},110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - High",110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Low",90.159231072565063,90.159231072565063,89.128483961848104,88.097736851131131,87.066989740414172,86.036242629697199,85.00549551898024,83.974748408263267,82.944001297546308,81.913254186829334,80.882507076112375,79.851759965395402,78.821012854678443,77.790265743961484,76.759518633244525,75.728771522527538,74.698024411810579,73.667277301093606,72.636530190376646,71.605783079659687,70.5750359689427,69.544288858225741,69.120995378091322,68.69770189795689,68.274408417822443,67.85111493768801,67.427821457553591,67.004527977419144,66.581234497284697,66.157941017150264,65.734647537015846,65.311354056881413,64.88806057674698,64.464767096612547,64.041473616478115,63.618180136343668,63.194886656209235]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Mid",90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - High",90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Low",{"$f":" (($S$48 * $S$46 * $S$44 * (L310 * 1 + L440) +L342) * 1000 / (L182 * 8760)) +L374 + 0","v":161.78726500701185},161.78726500701185,159.68484004007638,157.58241507314094,155.47999010620549,153.37756513927005,151.27514017233463,149.17271520539919,147.07029023846374,144.96786527152832,142.86544030459288,140.76301533765741,138.66059037072199,136.55816540378652,134.4557404368511,132.35331546991566,130.25089050298021,128.1484655360448,126.04604056910934,123.94361560217389,121.84119063523846,119.738765668303,119.24352778720267,118.74828990610233,118.25305202500199,117.75781414390161,117.26257626280128,116.76733838170091,116.2721005006006,115.77686261950024,115.28162473839988,114.78638685729952,114.29114897619918,113.79591109509884,113.30067321399849,112.80543533289816,112.31019745179779]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Mid",161.78726500701185,161.60776136495153,161.42825772289123,161.0706289287406,160.71300013459,160.35720045016063,160.00140076573123,159.64742248213153,159.29344419853183,158.94127610282865,158.5891080071255,158.23874168961899,157.88837537211251,157.53980172229447,157.19122807247643,156.84443797983869,156.49764788720094,156.1526322412353,155.80761659526965,155.46436558465956,155.1211145740495,154.77961978909516,154.4381250041408,154.09837733433395,153.75862966452712,153.42062070016794,153.08261173580877,152.74633166558073,152.41005159535268,152.07549200955594,151.74093242375918,151.40808491269385,151.07523740162847,150.74409215397804,150.41294690632756,150.08349621320048,149.75404552007333]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - High",161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Low",131.07689211905324,131.07689211905324,129.21563276494174,127.35437341083023,125.49311405671874,123.63185470260721,121.77059534849573,119.90933599438424,118.04807664027274,116.18681728616124,114.32555793204975,112.46429857793822,110.60303922382673,108.74177986971522,106.88052051560373,105.01926116149224,103.15800180738071,101.29674245326923,99.435483099157722,97.574223745046226,95.712964390934715,93.851705036823205,93.413275055632525,92.974845074441802,92.536415093251108,92.097985112060371,91.659555130869691,91.221125149678969,90.78269516848826,90.344265187297566,89.905835206106829,89.467405224916135,89.028975243725412,88.590545262534718,88.152115281344024,87.71368530015333,87.275255318962607]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Mid",131.07689211905324,130.91797903623876,130.75906595342431,130.44246015351189,130.12585435359946,129.81086784932512,129.49588134505075,129.18250731179685,128.86913327854293,128.5573617895929,128.2455903006429,127.93541391095934,127.62523752127581,127.31664816540153,127.00805880952727,126.70104842200509,126.39403803448289,126.08859854985555,125.78315906522823,125.47928179761877,125.17540453000932,124.87308203438036,124.57075953875137,124.26998374964566,123.96920796053995,123.66997143292008,123.37073490530024,123.07302895328924,122.77532300127824,122.47914017983868,122.18295735839915,121.88829022249364,121.59362308658811,121.30046295033965,121.00730281409118,120.71564285288211,120.42398289167305]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - High",131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,{"$f":" (($S$48 * $S$46 * $S$44 * (AS315 * 1 + AS445) +AS347) * 1000 / (AS187 * 8760)) +AS379 + 0","v":131.07689211905324},131.07689211905324,131.07689211905324,131.07689211905324]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Low",{"$f":" (($S$48 * $S$46 * $S$44 * (L316 * 1 + L446) +L348) * 1000 / (L188 * 8760)) +L380 + 0","v":150.44537089105629},150.44537089105629,148.50996914305867,146.57456739506108,144.63916564706344,142.70376389906588,140.76836215106823,138.83296040307064,136.89755865507303,134.96215690707541,133.02675515907779,131.09135341108021,129.15595166308256,127.22054991508497,125.28514816708734,123.34974641908974,121.41434467109211,119.47894292309454,117.54354117509689,115.60813942709929,113.67273767910167,111.73733593110406,111.28144129713129,110.82554666315852,110.36965202918576,109.91375739521297,109.45786276124022,109.00196812726743,108.54607349329467,108.09017885932191,107.63428422534915,107.17838959137636,106.72249495740358,106.26660032343082,105.81070568945806,105.35481105548529,104.89891642151252]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Mid",150.44537089105629,150.28012758008009,150.1148842691039,149.78566662556426,149.4564489820246,149.12891513800574,148.80138129398685,148.47552415301567,148.14966701204446,147.8254762519783,147.50128549191211,147.17875337114398,146.85622125037582,146.53533938216484,146.21445751395382,145.89521751155903,145.57597750916423,145.25837098584475,144.94076446252527,144.62478238640625,144.30880031028727,143.99443493976176,143.68006956923625,143.36731251756333,143.05455546589042,142.7433989914631,142.43224251703577,142.12267758797921,141.81311265892265,141.50513153362988,141.19715040833711,140.89074534520114,140.58434028206514,140.27950224921113,139.9746642163571,139.67138611731193,139.36810801826681]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - High",150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Low",113.92216051023655,113.92216051023655,112.28748247082801,110.65280443141944,109.01812639201088,107.38344835260231,105.74877031319377,104.1140922737852,102.47941423437666,100.84473619496809,99.210058155559523,97.575380116150981,95.940702076742411,94.306024037333856,92.6713459979253,91.036667958516745,89.401989919108175,87.767311879699619,86.132633840291049,84.497955800882494,82.863277761473938,81.228599722065383,80.843542228338038,80.458484734610678,80.073427240883333,79.688369747155974,79.303312253428643,78.918254759701284,78.533197265973939,78.14813977224658,77.763082278519249,77.378024784791876,76.992967291064531,76.607909797337186,76.222852303609841,75.837794809882496,75.452737316155137]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Mid",113.92216051023655,113.78259278901724,113.64302506779788,113.36496142926039,113.08689779072286,112.81025632207965,112.5336148534364,112.258389560868,111.98316426829955,111.70934643352305,111.43552859874656,111.16311168304986,110.89069476735315,110.61967168713136,110.34864860690959,110.0790122785579,109.80937595020622,109.54111929011979,109.27286263003336,109.0059780097147,108.739093389396,108.47357427013293,108.20805515086984,107.94389444905748,107.67973374724515,107.41692492417138,107.15411610109763,106.89265152826496,106.63118695543227,106.3710600941285,106.11093323282475,105.85213754433775,105.59334185585072,105.33586971168296,105.07839756751521,104.8222429738472,104.5660883801792]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - High",113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Component-Level industry input compared with published literature; See Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Conventional - Gas","index":10,"n_rows":631,"n_cols":48,"rows_kept":631,"cut":false,"hidden":false,"merged":[[630,7,630,11],[630,12,630,28],[627,7,627,11],[627,12,627,28],[628,7,628,11],[628,12,628,28],[629,7,629,11],[629,12,629,28],[624,7,624,11],[624,12,624,28],[625,7,625,11],[625,12,625,28],[626,7,626,11],[626,12,626,28],[620,7,620,11],[620,12,620,28],[621,7,621,11],[621,12,621,28],[622,7,622,11],[623,7,623,11],[617,7,617,11],[617,12,617,28],[618,7,618,11],[618,12,618,28],[619,7,619,11],[619,12,619,28],[613,7,613,11],[614,7,614,11],[614,12,614,28],[615,7,615,11],[615,12,615,28],[616,7,616,11],[616,12,616,28],[400,6,400,19],[415,0,432,4],[462,0,479,4],[515,0,532,4],[560,0,577,4],[611,6,611,19],[335,7,352,7],[335,9,352,9],[356,7,373,7],[356,9,373,9],[377,7,394,7],[377,9,394,9],[214,9,231,9],[234,9,251,9],[254,9,271,9],[274,9,291,9],[294,9,311,9],[314,9,331,9],[112,7,124,7],[112,9,117,9],[112,21,112,27],[119,9,124,9],[131,6,131,19],[134,7,331,7],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[39,9,44,9],[46,9,51,9],[56,25,56,26],[57,18,57,19],[57,20,57,23],[90,7,109,7],[90,9,95,9],[97,9,102,9],[104,9,109,9],[67,9,72,9],[74,9,79,9],[51,14,51,17],[52,14,52,17],[82,7,87,7],[82,9,87,9],[55,14,55,27],[13,14,13,19],[0,0,0,4],[9,6,9,19],[11,7,79,7],[11,9,16,9],[11,14,11,15],[11,16,11,19],[14,15,14,19],[18,9,23,9],[15,15,15,19],[22,14,22,17],[32,9,37,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[16,15,16,19],[18,14,18,18],[25,9,30,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[53,9,58,9],[38,14,38,15],[60,9,65,9]]}
["Gas Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF",4.8000000000000001E-2,"*",null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0.3,"**"," "]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0.47799999999999998,"*",null,"Natural Gas Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0.87,"**",null,"Gas-CT","Conventional Combustion Turbine"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0.47799999999999998,"*",null,"Gas-CC","Conventional Combined Cycle"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0.87,"**",null,"Gas-CC-CCS","Combined Cycle with carbon capture sequestration"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Gas-CT-AvgCF",{"$f":"L12*8760","v":420.48},null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L13*8760","v":2628},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",4187.28,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",7621.2,null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",4187.28,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",7621.2,null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Gas-CT-AvgCF",10.062100000000001,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",10.062100000000001,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",6.6937333333333333,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",6.6937333333333333,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",7.5164666666666662,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",7.5164666666666662,null,null,"Depreciation Period*",null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P42:P44,Q42:Q44)","v":1.0389022742082548}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Gas-CT-AvgCF",{"$f":" $S$32 * (L47 + L91)","v":903.00818696589829},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:AD47,O49:AD49)","v":0.5769479787021643}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":" $S$32 * (L48 + L92)","v":903.00818696589829},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.2820346808652239}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",1056.2197820617116,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",1056.2197820617116,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":8.3290299431659706E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",2197.6637787233212,null,null,"*Gas technologies may also have 20-year depreciation periods"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",2197.6637787233212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Gas-CT-AvgCF",{"$f":"(L47+L91)*($S$32-1)","v":33.813644433898418},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"(L48+L92)*($S$32-1)","v":33.813644433898418},null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",39.550737933711716,null,null,0,0.8,{"$f":"1+(1-S28)*((1+S24)^(O42+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",39.550737933711716,null,null,1,0.1,{"$f":"1+(1-S28)*((1+S24)^(O43+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"(L51+L95)*($S$32-1)","v":82.292744043320965},null,null,2,0.1,{"$f":"1+(1-S28)*((1+S24)^(O44+0.5)-1)","v":1.127295062301402}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",82.292744043320965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Gas-CT-AvgCF",869.1945425319999,"***","Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",869.1945425319999,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",1016.669044128,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.92524056254626186},0.85607009858092309,0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511,0.58047383408621855,0.53707793679331839,0.49692629236983554,0.45977636229629487,0.42540374009649778,0.39360079579616741,0.36417542172110223,0.33694987205875476,0.31175968917353325,0.28845271019016766]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",1016.669044128,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",2115.3710346800003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",2115.3710346800003,null,null,"Investment Tax Credit (ITC)****",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Tax Credit (PTC)****",null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Gas-CT-AvgCF",7.3050399999999991,null,null,"**** not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",14.488160000000001,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",14.488160000000001,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",32.278320000000001,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",32.278320000000001,null,null,null,"Install (Y/N)","(Btu/kWh)","Load (%)","Forced","Planned","NOx","SO2","hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas-CT","Y",10033.333333333334,0,0.03,0.05,8.9999999999999993E-3,8.6999999999999994E-2,0,119,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Gas-CT-AvgCF",13.11148,null,null,"Gas-CC","Y",6682.1666666666661,0,0.04,0.06,3.0000000000000001E-3,3.5000000000000003E-2,0,119,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",13.11148,null,null,"Gas-CC-CCS","Y",7525,0,0.04,0.06,3.0000000000000001E-3,3.5000000000000003E-2,0,11.9,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",6.8884800000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",6.8884800000000004]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)","Gas-CT-AvgCF",5.1362066782522344]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",5.1362066782522344]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",5.1362066782522344]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",5.1362066782522344]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",5.1362066782522344]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",5.1362066782522344]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Gas-CT-AvgCF",{"$f":"L68*(L26/1.023)","v":50.519086233862971}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L69*(L27/1.023)","v":50.519086233862971}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",33.607427027474351]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",33.607427027474351]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",37.738148866269448]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",37.738148866269448]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Gas-CT-AvgCF",{"$f":"$S$29","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"$S$29","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Gas-CT-AvgCF",{"$f":"L98+L105","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L99+L106","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L47 * 1 + L91) +L54) * 1000 / (L12 * 8760)) + L61 + L75","v":310.32292871512539}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L48 * 1 + L92) +L55) * 1000 / (L13 * 8760)) + L62 + L76","v":103.10134423086495}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",67.492397618634783]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",53.79717445572112]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",108.37855642439754]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",79.653549984413402]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":"(((L47*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L54/(8760*L12))*1000)+L61","v":251.2168548959865},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"(((L48*$S$36*(1-$S$28*$S$33))/(8760*L13*(1-$S$28))+L55/(8760*L13))*1000)+L62","v":51.208339983357845}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"(((L49*$S$36*(1-$S$28*$S$33))/(8760*L14*(1-$S$28))+L56/(8760*L14))*1000)+L63","v":32.876375650822823}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",19.635599863325648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",68.541836213954895]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",40.762392954333848]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The high CF represents investment into a new plant that is assumed to run more than the fleet-wide average. High CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF - Low",{"$f":"$L$12","v":4.8000000000000001E-2},{"$f":"L135","v":4.8000000000000001E-2},{"$f":"M135","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Mid",{"$f":"$L$12","v":4.8000000000000001E-2},{"$f":"L136","v":4.8000000000000001E-2},{"$f":"M136","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",4.8000000000000001E-2,4.8000000000000001E-2,{"$f":"M137","v":4.8000000000000001E-2},4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"$L$13","v":0.3},0.3,{"$f":"M138","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"$L$13","v":0.3},0.3,{"$f":"M139","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",0.3,0.3,{"$f":"M140","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"$L$14","v":0.47799999999999998},0.47799999999999998,{"$f":"M141","v":0.47799999999999998},0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"$L$14","v":0.47799999999999998},0.47799999999999998,{"$f":"M142","v":0.47799999999999998},0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",0.47799999999999998,0.47799999999999998,{"$f":"M143","v":0.47799999999999998},0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"$L$15","v":0.87},0.87,{"$f":"M144","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"$L$15","v":0.87},0.87,{"$f":"M145","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",0.87,0.87,{"$f":"M146","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"$L$16","v":0.47799999999999998},0.47799999999999998,{"$f":"M147","v":0.47799999999999998},0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"$L$16","v":0.47799999999999998},0.47799999999999998,{"$f":"M148","v":0.47799999999999998},0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",0.47799999999999998,0.47799999999999998,{"$f":"M149","v":0.47799999999999998},0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"$L$17","v":0.87},0.87,{"$f":"M150","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"$L$17","v":0.87},0.87,{"$f":"M151","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",0.87,0.87,{"$f":"M152","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)",{"$f":"K135","v":"Gas-CT-AvgCF - Low"},{"$f":"L135*8760","v":420.48},{"$f":"M135*8760","v":420.48},420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K136","v":"Gas-CT-AvgCF - Mid"},{"$f":"L136*8760","v":420.48},{"$f":"M136*8760","v":420.48},420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",420.48,{"$f":"M137*8760","v":420.48},420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48,420.48]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",2628,{"$f":"M138*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",2628,{"$f":"M139*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",2628,{"$f":"M140*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",4187.28,{"$f":"M141*8760","v":4187.28},4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",4187.28,{"$f":"M142*8760","v":4187.28},4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",4187.28,{"$f":"M143*8760","v":4187.28},4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",7621.2,{"$f":"M144*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",7621.2,{"$f":"M145*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",7621.2,{"$f":"M146*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",4187.28,{"$f":"M147*8760","v":4187.28},4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",4187.28,{"$f":"M148*8760","v":4187.28},4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",4187.28,{"$f":"M149*8760","v":4187.28},4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28,4187.28]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7621.2,{"$f":"M150*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",7621.2,{"$f":"M151*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7621.2,{"$f":"M152*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)",{"$f":"K155","v":"Gas-CT-AvgCF - Low"},10.010999999999999,9.9598999999999993,9.9087999999999994,9.8577000000000012,9.8065999999999995,9.7554999999999996,9.7043999999999997,9.6532999999999998,9.6021999999999998,9.5510999999999999,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K156","v":"Gas-CT-AvgCF - Mid"},10.010999999999999,9.9598999999999993,9.9087999999999994,9.8577000000000012,9.8065999999999995,9.7554999999999996,9.7043999999999997,9.6532999999999998,9.6021999999999998,9.5510999999999999,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",10.010999999999999,9.9598999999999993,9.9087999999999994,9.8577000000000012,9.8065999999999995,9.7554999999999996,9.7043999999999997,9.6532999999999998,9.6021999999999998,9.5510999999999999,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",10.010999999999999,9.9598999999999993,9.9087999999999994,9.8577000000000012,9.8065999999999995,9.7554999999999996,9.7043999999999997,9.6532999999999998,9.6021999999999998,9.5510999999999999,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",10.010999999999999,9.9598999999999993,9.9087999999999994,9.8577000000000012,9.8065999999999995,9.7554999999999996,9.7043999999999997,9.6532999999999998,9.6021999999999998,9.5510999999999999,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",10.010999999999999,9.9598999999999993,9.9087999999999994,9.8577000000000012,9.8065999999999995,9.7554999999999996,9.7043999999999997,9.6532999999999998,9.6021999999999998,9.5510999999999999,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5,9.5]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",6.6821666666666673,6.6706000000000003,6.6590333333333334,6.6474666666666664,6.6358999999999995,6.6243333333333334,6.6127666666666665,6.6011999999999995,6.5896333333333335,6.5780666666666665,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",6.6821666666666673,6.6706000000000003,6.6590333333333334,6.6474666666666664,6.6358999999999995,6.6243333333333334,6.6127666666666665,6.6011999999999995,6.5896333333333335,6.5780666666666665,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",6.6821666666666673,6.6706000000000003,6.6590333333333334,6.6474666666666664,6.6358999999999995,6.6243333333333334,6.6127666666666665,6.6011999999999995,6.5896333333333335,6.5780666666666665,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",6.6821666666666673,6.6706000000000003,6.6590333333333334,6.6474666666666664,6.6358999999999995,6.6243333333333334,6.6127666666666665,6.6011999999999995,6.5896333333333335,6.5780666666666665,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",6.6821666666666673,6.6706000000000003,6.6590333333333334,6.6474666666666664,6.6358999999999995,6.6243333333333334,6.6127666666666665,6.6011999999999995,6.5896333333333335,6.5780666666666665,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",6.6821666666666673,6.6706000000000003,6.6590333333333334,6.6474666666666664,6.6358999999999995,6.6243333333333334,6.6127666666666665,6.6011999999999995,6.5896333333333335,6.5780666666666665,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996,6.5664999999999996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",7.5143333333333331,7.5122,7.5100666666666669,7.5079333333333338,7.5057999999999998,7.5036666666666667,7.5015333333333336,7.4993999999999996,7.4972666666666665,7.4951333333333334,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",7.5143333333333331,7.5122,7.5100666666666669,7.5079333333333338,7.5057999999999998,7.5036666666666667,7.5015333333333336,7.4993999999999996,7.4972666666666665,7.4951333333333334,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",7.5143333333333331,7.5122,7.5100666666666669,7.5079333333333338,7.5057999999999998,7.5036666666666667,7.5015333333333336,7.4993999999999996,7.4972666666666665,7.4951333333333334,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",7.5143333333333331,7.5122,7.5100666666666669,7.5079333333333338,7.5057999999999998,7.5036666666666667,7.5015333333333336,7.4993999999999996,7.4972666666666665,7.4951333333333334,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",7.5143333333333331,7.5122,7.5100666666666669,7.5079333333333338,7.5057999999999998,7.5036666666666667,7.5015333333333336,7.4993999999999996,7.4972666666666665,7.4951333333333334,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",7.5143333333333331,7.5122,7.5100666666666669,7.5079333333333338,7.5057999999999998,7.5036666666666667,7.5015333333333336,7.4993999999999996,7.4972666666666665,7.4951333333333334,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003,7.4930000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)",{"$f":"K175","v":"Gas-CT-AvgCF - Low"},{"$f":"$S$32*(L235+L357)","v":903.00818696589829},{"$f":"$S$32*(M235+M357)","v":903.00818696589829},903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K176","v":"Gas-CT-AvgCF - Mid"},{"$f":"$S$32*(L236+L358)","v":903.00818696589829},{"$f":"$S$32*(M236+M358)","v":903.00818696589829},903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",903.00818696589829,{"$f":"$S$32*(M237+M359)","v":903.00818696589829},903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",903.00818696589829,{"$f":"$S$32*(M238+M360)","v":903.00818696589829},903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",903.00818696589829,{"$f":"$S$32*(M239+M361)","v":903.00818696589829},903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",903.00818696589829,{"$f":"$S$32*(M240+M362)","v":903.00818696589829},903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",1056.2197820617116,{"$f":"$S$32*(M241+M363)","v":1056.2197820617116},1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",1056.2197820617116,{"$f":"$S$32*(M242+M364)","v":1056.2197820617116},1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",1056.2197820617116,{"$f":"$S$32*(M243+M365)","v":1056.2197820617116},1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",1056.2197820617116,{"$f":"$S$32*(M244+M366)","v":1056.2197820617116},1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",1056.2197820617116,{"$f":"$S$32*(M245+M367)","v":1056.2197820617116},1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",1056.2197820617116,{"$f":"$S$32*(M246+M368)","v":1056.2197820617116},1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2197.6637787233212,{"$f":"$S$32*(M247+M369)","v":2197.6637787233212},2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2197.6637787233212,{"$f":"$S$32*(M248+M370)","v":2197.6637787233212},2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2197.6637787233212,{"$f":"$S$32*(M249+M371)","v":2197.6637787233212},2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2197.6637787233212,{"$f":"$S$32*(M250+M372)","v":2197.6637787233212},2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",2197.6637787233212,{"$f":"$S$32*(M251+M373)","v":2197.6637787233212},2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2197.6637787233212,{"$f":"$S$32*(M252+M374)","v":2197.6637787233212},2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)",{"$f":"K195","v":"Gas-CT-AvgCF - Low"},{"$f":"(L235+L357)*($S$32-1)","v":33.813644433898418},{"$f":"(M235+M357)*($S$32-1)","v":33.813644433898418},33.813644433898418,33.402559138579917,33.302839953016225,33.177217479190297,32.951499429467617,32.85177260618196,32.749913524008868,32.650174017977669,32.550472776198703,32.445625489939708,32.11537837561481,31.86469156074935,31.633465219820216,31.473788699811227,31.303035314108019,31.149697561833602,31.031072813830242,30.927468221692113,30.822123552081049,30.70191398646153,30.580778503002922,30.47854342829919,30.350118622037794,30.247703276634002,30.127991095943081,30.010486674126586,29.892982252310095,29.7754778304936,29.657973408677105,29.54046898686061,29.422964565044115,29.30546014322762,29.187955721411125,29.070451299594634,28.952946877778139]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K196","v":"Gas-CT-AvgCF - Mid"},{"$f":"(L236+L358)*($S$32-1)","v":33.813644433898418},{"$f":"(M236+M358)*($S$32-1)","v":33.813644433898418},33.813644433898418,33.402559138579917,33.302839953016225,33.177217479190297,32.951499429467617,32.85177260618196,32.749913524008868,32.650174017977669,32.550472776198703,32.445625489939708,32.11537837561481,31.86469156074935,31.633465219820216,31.473788699811227,31.303035314108019,31.149697561833602,31.031072813830242,30.927468221692113,30.822123552081049,30.70191398646153,30.580778503002922,30.47854342829919,30.350118622037794,30.247703276634002,30.127991095943081,30.010486674126586,29.892982252310095,29.7754778304936,29.657973408677105,29.54046898686061,29.422964565044115,29.30546014322762,29.187955721411125,29.070451299594634,28.952946877778139]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",33.813644433898418,{"$f":"(M237+M359)*($S$32-1)","v":33.813644433898418},33.813644433898418,33.402559138579917,33.302839953016225,33.177217479190297,32.951499429467617,32.85177260618196,32.749913524008868,32.650174017977669,32.550472776198703,32.445625489939708,32.11537837561481,31.86469156074935,31.633465219820216,31.473788699811227,31.303035314108019,31.149697561833602,31.031072813830242,30.927468221692113,30.822123552081049,30.70191398646153,30.580778503002922,30.47854342829919,30.350118622037794,30.247703276634002,30.127991095943081,30.010486674126586,29.892982252310095,29.7754778304936,29.657973408677105,29.54046898686061,29.422964565044115,29.30546014322762,29.187955721411125,29.070451299594634,28.952946877778139]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",33.813644433898418,{"$f":"(M238+M360)*($S$32-1)","v":33.813644433898418},33.813644433898418,33.402559138579917,33.302839953016225,33.177217479190297,32.951499429467617,32.85177260618196,32.749913524008868,32.650174017977669,32.550472776198703,32.445625489939708,32.11537837561481,31.86469156074935,31.633465219820216,31.473788699811227,31.303035314108019,31.149697561833602,31.031072813830242,30.927468221692113,30.822123552081049,30.70191398646153,30.580778503002922,30.47854342829919,30.350118622037794,30.247703276634002,30.127991095943081,30.010486674126586,29.892982252310095,29.7754778304936,29.657973408677105,29.54046898686061,29.422964565044115,29.30546014322762,29.187955721411125,29.070451299594634,28.952946877778139]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",33.813644433898418,{"$f":"(M239+M361)*($S$32-1)","v":33.813644433898418},33.813644433898418,33.402559138579917,33.302839953016225,33.177217479190297,32.951499429467617,32.85177260618196,32.749913524008868,32.650174017977669,32.550472776198703,32.445625489939708,32.11537837561481,31.86469156074935,31.633465219820216,31.473788699811227,31.303035314108019,31.149697561833602,31.031072813830242,30.927468221692113,30.822123552081049,30.70191398646153,30.580778503002922,30.47854342829919,30.350118622037794,30.247703276634002,30.127991095943081,30.010486674126586,29.892982252310095,29.7754778304936,29.657973408677105,29.54046898686061,29.422964565044115,29.30546014322762,29.187955721411125,29.070451299594634,28.952946877778139]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",33.813644433898418,{"$f":"(M240+M362)*($S$32-1)","v":33.813644433898418},33.813644433898418,33.402559138579917,33.302839953016225,33.177217479190297,32.951499429467617,32.85177260618196,32.749913524008868,32.650174017977669,32.550472776198703,32.445625489939708,32.11537837561481,31.86469156074935,31.633465219820216,31.473788699811227,31.303035314108019,31.149697561833602,31.031072813830242,30.927468221692113,30.822123552081049,30.70191398646153,30.580778503002922,30.47854342829919,30.350118622037794,30.247703276634002,30.127991095943081,30.010486674126586,29.892982252310095,29.7754778304936,29.657973408677105,29.54046898686061,29.422964565044115,29.30546014322762,29.187955721411125,29.070451299594634,28.952946877778139]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",39.550737933711716,{"$f":"(M241+M363)*($S$32-1)","v":39.550737933711716},39.550737933711716,39.069904617583113,38.961292538890838,38.822425755105861,38.585806702682923,38.472236172703035,38.356581742830691,38.242995241524945,38.129460893593048,38.010881005886951,37.672165890274343,37.411154526985449,37.169146069621284,36.99702944350549,36.814084533576171,36.648151535652758,36.516122231334862,36.398769728810883,36.27971318889449,36.146137995193847,36.011657895087886,35.895640466560337,35.754036712301179,35.637847166896812,35.5047521340733,35.373818894123012,35.242885654172724,35.111952414222436,34.981019174272149,34.850085934321861,34.719152694371573,34.588219454421285,34.457286214470997,34.326352974520709,34.195419734570422]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",39.550737933711716,{"$f":"(M242+M364)*($S$32-1)","v":39.550737933711716},39.550737933711716,39.069904617583113,38.961292538890838,38.822425755105861,38.585806702682923,38.472236172703035,38.356581742830691,38.242995241524945,38.129460893593048,38.010881005886951,37.672165890274343,37.411154526985449,37.169146069621284,36.99702944350549,36.814084533576171,36.648151535652758,36.516122231334862,36.398769728810883,36.27971318889449,36.146137995193847,36.011657895087886,35.895640466560337,35.754036712301179,35.637847166896812,35.5047521340733,35.373818894123012,35.242885654172724,35.111952414222436,34.981019174272149,34.850085934321861,34.719152694371573,34.588219454421285,34.457286214470997,34.326352974520709,34.195419734570422]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",39.550737933711716,{"$f":"(M243+M365)*($S$32-1)","v":39.550737933711716},39.550737933711716,39.069904617583113,38.961292538890838,38.822425755105861,38.585806702682923,38.472236172703035,38.356581742830691,38.242995241524945,38.129460893593048,38.010881005886951,37.672165890274343,37.411154526985449,37.169146069621284,36.99702944350549,36.814084533576171,36.648151535652758,36.516122231334862,36.398769728810883,36.27971318889449,36.146137995193847,36.011657895087886,35.895640466560337,35.754036712301179,35.637847166896812,35.5047521340733,35.373818894123012,35.242885654172724,35.111952414222436,34.981019174272149,34.850085934321861,34.719152694371573,34.588219454421285,34.457286214470997,34.326352974520709,34.195419734570422]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",39.550737933711716,{"$f":"(M244+M366)*($S$32-1)","v":39.550737933711716},39.550737933711716,39.069904617583113,38.961292538890838,38.822425755105861,38.585806702682923,38.472236172703035,38.356581742830691,38.242995241524945,38.129460893593048,38.010881005886951,37.672165890274343,37.411154526985449,37.169146069621284,36.99702944350549,36.814084533576171,36.648151535652758,36.516122231334862,36.398769728810883,36.27971318889449,36.146137995193847,36.011657895087886,35.895640466560337,35.754036712301179,35.637847166896812,35.5047521340733,35.373818894123012,35.242885654172724,35.111952414222436,34.981019174272149,34.850085934321861,34.719152694371573,34.588219454421285,34.457286214470997,34.326352974520709,34.195419734570422]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",39.550737933711716,{"$f":"(M245+M367)*($S$32-1)","v":39.550737933711716},39.550737933711716,39.069904617583113,38.961292538890838,38.822425755105861,38.585806702682923,38.472236172703035,38.356581742830691,38.242995241524945,38.129460893593048,38.010881005886951,37.672165890274343,37.411154526985449,37.169146069621284,36.99702944350549,36.814084533576171,36.648151535652758,36.516122231334862,36.398769728810883,36.27971318889449,36.146137995193847,36.011657895087886,35.895640466560337,35.754036712301179,35.637847166896812,35.5047521340733,35.373818894123012,35.242885654172724,35.111952414222436,34.981019174272149,34.850085934321861,34.719152694371573,34.588219454421285,34.457286214470997,34.326352974520709,34.195419734570422]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",39.550737933711716,{"$f":"(M246+M368)*($S$32-1)","v":39.550737933711716},39.550737933711716,39.069904617583113,38.961292538890838,38.822425755105861,38.585806702682923,38.472236172703035,38.356581742830691,38.242995241524945,38.129460893593048,38.010881005886951,37.672165890274343,37.411154526985449,37.169146069621284,36.99702944350549,36.814084533576171,36.648151535652758,36.516122231334862,36.398769728810883,36.27971318889449,36.146137995193847,36.011657895087886,35.895640466560337,35.754036712301179,35.637847166896812,35.5047521340733,35.373818894123012,35.242885654172724,35.111952414222436,34.981019174272149,34.850085934321861,34.719152694371573,34.588219454421285,34.457286214470997,34.326352974520709,34.195419734570422]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",82.292744043320965,{"$f":"(M247+M369)*($S$32-1)","v":82.292744043320965},82.292744043320965,81.292279953927945,81.066292109988936,79.676546437904776,78.861845407664859,78.370363420751701,77.87341250129009,77.381895510377518,76.89048008946007,76.385855213607044,75.30299382065472,74.424231548137612,73.595400715098052,72.950113202543307,72.276417318230727,71.647407028634092,71.107431834929301,70.606007440060964,70.100115713636455,69.556088092994415,69.009683451581679,68.511764550699837,67.946650366571959,67.448270848099455,66.905528587127549,66.368439714017242,65.831350840906921,65.294261967796601,64.757173094686294,64.220084221575974,63.682995348465653,63.145906475355339,62.608817602245026,62.071728729134705,61.534639856024391]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",82.292744043320965,{"$f":"(M248+M370)*($S$32-1)","v":82.292744043320965},82.292744043320965,81.292279953927945,81.066292109988936,79.676546437904776,78.861845407664859,78.370363420751701,77.87341250129009,77.381895510377518,76.89048008946007,76.385855213607044,75.30299382065472,74.424231548137612,73.595400715098052,72.950113202543307,72.276417318230727,71.647407028634092,71.107431834929301,70.606007440060964,70.100115713636455,69.556088092994415,69.009683451581679,68.511764550699837,67.946650366571959,67.448270848099455,66.905528587127549,66.368439714017242,65.831350840906921,65.294261967796601,64.757173094686294,64.220084221575974,63.682995348465653,63.145906475355339,62.608817602245026,62.071728729134705,61.534639856024391]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",82.292744043320965,{"$f":"(M249+M371)*($S$32-1)","v":82.292744043320965},82.292744043320965,81.292279953927945,81.066292109988936,79.676546437904776,78.861845407664859,78.370363420751701,77.87341250129009,77.381895510377518,76.89048008946007,76.385855213607044,75.30299382065472,74.424231548137612,73.595400715098052,72.950113202543307,72.276417318230727,71.647407028634092,71.107431834929301,70.606007440060964,70.100115713636455,69.556088092994415,69.009683451581679,68.511764550699837,67.946650366571959,67.448270848099455,66.905528587127549,66.368439714017242,65.831350840906921,65.294261967796601,64.757173094686294,64.220084221575974,63.682995348465653,63.145906475355339,62.608817602245026,62.071728729134705,61.534639856024391]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",82.292744043320965,{"$f":"(M250+M372)*($S$32-1)","v":82.292744043320965},82.292744043320965,81.292279953927945,81.066292109988936,79.676546437904776,78.861845407664859,78.370363420751701,77.87341250129009,77.381895510377518,76.89048008946007,76.385855213607044,75.30299382065472,74.424231548137612,73.595400715098052,72.950113202543307,72.276417318230727,71.647407028634092,71.107431834929301,70.606007440060964,70.100115713636455,69.556088092994415,69.009683451581679,68.511764550699837,67.946650366571959,67.448270848099455,66.905528587127549,66.368439714017242,65.831350840906921,65.294261967796601,64.757173094686294,64.220084221575974,63.682995348465653,63.145906475355339,62.608817602245026,62.071728729134705,61.534639856024391]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",82.292744043320965,{"$f":"(M251+M373)*($S$32-1)","v":82.292744043320965},82.292744043320965,81.292279953927945,81.066292109988936,79.676546437904776,78.861845407664859,78.370363420751701,77.87341250129009,77.381895510377518,76.89048008946007,76.385855213607044,75.30299382065472,74.424231548137612,73.595400715098052,72.950113202543307,72.276417318230727,71.647407028634092,71.107431834929301,70.606007440060964,70.100115713636455,69.556088092994415,69.009683451581679,68.511764550699837,67.946650366571959,67.448270848099455,66.905528587127549,66.368439714017242,65.831350840906921,65.294261967796601,64.757173094686294,64.220084221575974,63.682995348465653,63.145906475355339,62.608817602245026,62.071728729134705,61.534639856024391]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",82.292744043320965,{"$f":"(M252+M374)*($S$32-1)","v":82.292744043320965},82.292744043320965,81.292279953927945,81.066292109988936,79.676546437904776,78.861845407664859,78.370363420751701,77.87341250129009,77.381895510377518,76.89048008946007,76.385855213607044,75.30299382065472,74.424231548137612,73.595400715098052,72.950113202543307,72.276417318230727,71.647407028634092,71.107431834929301,70.606007440060964,70.100115713636455,69.556088092994415,69.009683451581679,68.511764550699837,67.946650366571959,67.448270848099455,66.905528587127549,66.368439714017242,65.831350840906921,65.294261967796601,64.757173094686294,64.220084221575974,63.682995348465653,63.145906475355339,62.608817602245026,62.071728729134705,61.534639856024391]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *",{"$f":"K215","v":"Gas-CT-AvgCF - Low"},869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,{"$f":"AL235+($AL235-$AB235)/10","v":771.43270631100006},{"$f":"AM235+($AL235-$AB235)/10","v":768.41220367438143},765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K216","v":"Gas-CT-AvgCF - Mid"},869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,{"$f":"AL236+($AL236-$AB236)/10","v":771.43270631100006},768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,{"$f":"AL237+($AL237-$AB237)/10","v":771.43270631100006},768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,{"$f":"AL238+($AL238-$AB238)/10","v":771.43270631100006},768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,{"$f":"AL239+($AL239-$AB239)/10","v":771.43270631100006},768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,{"$f":"AL240+($AL240-$AB240)/10","v":771.43270631100006},768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,{"$f":"AL241+($AL241-$AB241)/10","v":909.29951047995439},905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,{"$f":"AL242+($AL242-$AB242)/10","v":909.29951047995439},905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,{"$f":"AL243+($AL243-$AB243)/10","v":909.29951047995439},905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,{"$f":"AL244+($AL244-$AB244)/10","v":909.29951047995439},905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,{"$f":"AL245+($AL245-$AB245)/10","v":909.29951047995439},905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,{"$f":"AL246+($AL246-$AB246)/10","v":909.29951047995439},905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,{"$f":"AL247+($AL247-$AB247)/10","v":1706.0298161163639},1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,{"$f":"AL248+($AL248-$AB248)/10","v":1706.0298161163639},1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,{"$f":"AL249+($AL249-$AB249)/10","v":1706.0298161163639},1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,{"$f":"AL250+($AL250-$AB250)/10","v":1706.0298161163639},1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,{"$f":"AL251+($AL251-$AB251)/10","v":1706.0298161163639},1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,{"$f":"AL252+($AL252-$AB252)/10","v":1706.0298161163639},1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)",{"$f":"K235","v":"Gas-CT-AvgCF - Low"},7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K236","v":"Gas-CT-AvgCF - Mid"},7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)",{"$f":"K255","v":"Gas-CT-AvgCF - Low"},13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K256","v":"Gas-CT-AvgCF - Mid"},13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",{"$f":"K275","v":"Gas-CT-AvgCF - Low"},5.1362066782522344,3.1698533743793447,3.221486937437934,3.4282538282025823,3.743455671300894,3.6412399900695136,3.6004733892750744,3.5240683942403179,3.4566408083416089,3.5136402959285005,3.5833069006951339,3.6773294389275075,3.7713550248262164,3.8441028202581928,3.9335690973187685,3.998107495531281,4.0084776881827215,3.9476279821251246,3.8895628272095331,3.8475040158887786,3.7789660635551141,3.669785448857994,3.5421806752730887,3.4596752681231382,3.3800509215491563,3.3127747030784511,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K276","v":"Gas-CT-AvgCF - Mid"},5.1362066782522344,3.3089966127110229,3.5245986881827207,3.9511348301886793,4.189808755710029,4.4562428579940416,4.7665714826216492,4.7558213475670303,4.8107077864945387,5.0799416782522346,5.3111752343594834,5.4831469185700108,5.4663725630585898,5.4829660903674284,5.5414629980139027,5.6250889304865943,5.6629693912611723,5.597734093346574,5.5630993972194638,5.5378464339622653,5.5026489354518366,5.4682255441906662,5.4992274220456796,5.466202909632571,5.4480164687189676,5.479971250248262,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",5.1362066782522344,3.4930075948361465,3.8966913187686196,4.5545168907646474,4.7995076127110226,5.3499242800397226,6.2393592869910623,6.604995944389275,6.8048974587884805,7.1252021112214496,7.4806260387288974,7.7555357010923531,7.8373208430983121,7.9394217288977158,7.9604597696127106,8.0410827348560083,8.1045219414101304,8.2584453455809346,8.4815812522343599,8.6094603157894731,8.7783233803376373,8.9668774170804362,9.1283905263157905,9.2256425749751738,9.4027658311817284,9.3874462284011919,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",5.1362066782522344,3.1698533743793447,3.221486937437934,3.4282538282025823,3.743455671300894,3.6412399900695136,3.6004733892750744,3.5240683942403179,3.4566408083416089,3.5136402959285005,3.5833069006951339,3.6773294389275075,3.7713550248262164,3.8441028202581928,3.9335690973187685,3.998107495531281,4.0084776881827215,3.9476279821251246,3.8895628272095331,3.8475040158887786,3.7789660635551141,3.669785448857994,3.5421806752730887,3.4596752681231382,3.3800509215491563,3.3127747030784511,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",5.1362066782522344,3.3089966127110229,3.5245986881827207,3.9511348301886793,4.189808755710029,4.4562428579940416,4.7665714826216492,4.7558213475670303,4.8107077864945387,5.0799416782522346,5.3111752343594834,5.4831469185700108,5.4663725630585898,5.4829660903674284,5.5414629980139027,5.6250889304865943,5.6629693912611723,5.597734093346574,5.5630993972194638,5.5378464339622653,5.5026489354518366,5.4682255441906662,5.4992274220456796,5.466202909632571,5.4480164687189676,5.479971250248262,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",5.1362066782522344,3.4930075948361465,3.8966913187686196,4.5545168907646474,4.7995076127110226,5.3499242800397226,6.2393592869910623,6.604995944389275,6.8048974587884805,7.1252021112214496,7.4806260387288974,7.7555357010923531,7.8373208430983121,7.9394217288977158,7.9604597696127106,8.0410827348560083,8.1045219414101304,8.2584453455809346,8.4815812522343599,8.6094603157894731,8.7783233803376373,8.9668774170804362,9.1283905263157905,9.2256425749751738,9.4027658311817284,9.3874462284011919,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",5.1362066782522344,3.1698533743793447,3.221486937437934,3.4282538282025823,3.743455671300894,3.6412399900695136,3.6004733892750744,3.5240683942403179,3.4566408083416089,3.5136402959285005,3.5833069006951339,3.6773294389275075,3.7713550248262164,3.8441028202581928,3.9335690973187685,3.998107495531281,4.0084776881827215,3.9476279821251246,3.8895628272095331,3.8475040158887786,3.7789660635551141,3.669785448857994,3.5421806752730887,3.4596752681231382,3.3800509215491563,3.3127747030784511,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",5.1362066782522344,3.3089966127110229,3.5245986881827207,3.9511348301886793,4.189808755710029,4.4562428579940416,4.7665714826216492,4.7558213475670303,4.8107077864945387,5.0799416782522346,5.3111752343594834,5.4831469185700108,5.4663725630585898,5.4829660903674284,5.5414629980139027,5.6250889304865943,5.6629693912611723,5.597734093346574,5.5630993972194638,5.5378464339622653,5.5026489354518366,5.4682255441906662,5.4992274220456796,5.466202909632571,5.4480164687189676,5.479971250248262,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",5.1362066782522344,3.4930075948361465,3.8966913187686196,4.5545168907646474,4.7995076127110226,5.3499242800397226,6.2393592869910623,6.604995944389275,6.8048974587884805,7.1252021112214496,7.4806260387288974,7.7555357010923531,7.8373208430983121,7.9394217288977158,7.9604597696127106,8.0410827348560083,8.1045219414101304,8.2584453455809346,8.4815812522343599,8.6094603157894731,8.7783233803376373,8.9668774170804362,9.1283905263157905,9.2256425749751738,9.4027658311817284,9.3874462284011919,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",5.1362066782522344,3.1698533743793447,3.221486937437934,3.4282538282025823,3.743455671300894,3.6412399900695136,3.6004733892750744,3.5240683942403179,3.4566408083416089,3.5136402959285005,3.5833069006951339,3.6773294389275075,3.7713550248262164,3.8441028202581928,3.9335690973187685,3.998107495531281,4.0084776881827215,3.9476279821251246,3.8895628272095331,3.8475040158887786,3.7789660635551141,3.669785448857994,3.5421806752730887,3.4596752681231382,3.3800509215491563,3.3127747030784511,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",5.1362066782522344,3.3089966127110229,3.5245986881827207,3.9511348301886793,4.189808755710029,4.4562428579940416,4.7665714826216492,4.7558213475670303,4.8107077864945387,5.0799416782522346,5.3111752343594834,5.4831469185700108,5.4663725630585898,5.4829660903674284,5.5414629980139027,5.6250889304865943,5.6629693912611723,5.597734093346574,5.5630993972194638,5.5378464339622653,5.5026489354518366,5.4682255441906662,5.4992274220456796,5.466202909632571,5.4480164687189676,5.479971250248262,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",5.1362066782522344,3.4930075948361465,3.8966913187686196,4.5545168907646474,4.7995076127110226,5.3499242800397226,6.2393592869910623,6.604995944389275,6.8048974587884805,7.1252021112214496,7.4806260387288974,7.7555357010923531,7.8373208430983121,7.9394217288977158,7.9604597696127106,8.0410827348560083,8.1045219414101304,8.2584453455809346,8.4815812522343599,8.6094603157894731,8.7783233803376373,8.9668774170804362,9.1283905263157905,9.2256425749751738,9.4027658311817284,9.3874462284011919,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",5.1362066782522344,3.1698533743793447,3.221486937437934,3.4282538282025823,3.743455671300894,3.6412399900695136,3.6004733892750744,3.5240683942403179,3.4566408083416089,3.5136402959285005,3.5833069006951339,3.6773294389275075,3.7713550248262164,3.8441028202581928,3.9335690973187685,3.998107495531281,4.0084776881827215,3.9476279821251246,3.8895628272095331,3.8475040158887786,3.7789660635551141,3.669785448857994,3.5421806752730887,3.4596752681231382,3.3800509215491563,3.3127747030784511,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",5.1362066782522344,3.3089966127110229,3.5245986881827207,3.9511348301886793,4.189808755710029,4.4562428579940416,4.7665714826216492,4.7558213475670303,4.8107077864945387,5.0799416782522346,5.3111752343594834,5.4831469185700108,5.4663725630585898,5.4829660903674284,5.5414629980139027,5.6250889304865943,5.6629693912611723,5.597734093346574,5.5630993972194638,5.5378464339622653,5.5026489354518366,5.4682255441906662,5.4992274220456796,5.466202909632571,5.4480164687189676,5.479971250248262,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",5.1362066782522344,3.4930075948361465,3.8966913187686196,4.5545168907646474,4.7995076127110226,5.3499242800397226,6.2393592869910623,6.604995944389275,6.8048974587884805,7.1252021112214496,7.4806260387288974,7.7555357010923531,7.8373208430983121,7.9394217288977158,7.9604597696127106,8.0410827348560083,8.1045219414101304,8.2584453455809346,8.4815812522343599,8.6094603157894731,8.7783233803376373,8.9668774170804362,9.1283905263157905,9.2256425749751738,9.4027658311817284,9.3874462284011919,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",5.1362066782522344,3.1698533743793447,3.221486937437934,3.4282538282025823,3.743455671300894,3.6412399900695136,3.6004733892750744,3.5240683942403179,3.4566408083416089,3.5136402959285005,3.5833069006951339,3.6773294389275075,3.7713550248262164,3.8441028202581928,3.9335690973187685,3.998107495531281,4.0084776881827215,3.9476279821251246,3.8895628272095331,3.8475040158887786,3.7789660635551141,3.669785448857994,3.5421806752730887,3.4596752681231382,3.3800509215491563,3.3127747030784511,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031,3.2792595163853031]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",5.1362066782522344,3.3089966127110229,3.5245986881827207,3.9511348301886793,4.189808755710029,4.4562428579940416,4.7665714826216492,4.7558213475670303,4.8107077864945387,5.0799416782522346,5.3111752343594834,5.4831469185700108,5.4663725630585898,5.4829660903674284,5.5414629980139027,5.6250889304865943,5.6629693912611723,5.597734093346574,5.5630993972194638,5.5378464339622653,5.5026489354518366,5.4682255441906662,5.4992274220456796,5.466202909632571,5.4480164687189676,5.479971250248262,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194,5.4479382452830194]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",5.1362066782522344,3.4930075948361465,3.8966913187686196,4.5545168907646474,4.7995076127110226,5.3499242800397226,6.2393592869910623,6.604995944389275,6.8048974587884805,7.1252021112214496,7.4806260387288974,7.7555357010923531,7.8373208430983121,7.9394217288977158,7.9604597696127106,8.0410827348560083,8.1045219414101304,8.2584453455809346,8.4815812522343599,8.6094603157894731,8.7783233803376373,8.9668774170804362,9.1283905263157905,9.2256425749751738,9.4027658311817284,9.3874462284011919,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253,9.3995170188679253]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)",{"$f":"K295","v":"Gas-CT-AvgCF - Low"},{"$f":"L295*(L175/1.023)","v":50.262526936444885},{"$f":"M295*(M175/1.023)","v":30.861605692552136},31.203391755312804,33.034895173287005,35.885212498709038,34.723476757696133,34.154871905064546,33.25404636375373,32.445118641112217,32.804623490168822,33.276066037735852,34.149198113207554,35.022358490566042,35.69792452830189,36.528745283018871,37.128075471698118,37.224377358490571,36.659301886792463,36.120084905660377,35.729509433962264,35.093037735849059,34.079141509433967,32.894150943396234,32.127971698113214,31.388547169811325,30.763792452830192,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K296","v":"Gas-CT-AvgCF - Mid"},{"$f":"L296*(L176/1.023)","v":50.262526936444885},32.216300452532273,34.139338691559082,38.073413309433974,40.164006396623627,42.495481135054618,45.21673147209534,44.877194735551143,45.154817504865946,47.428182759682237,49.321764150943395,50.91876415094341,50.762990566037736,50.917084905660381,51.46031132075472,52.236896226415105,52.588669811320763,51.982867924528307,51.661235849056609,51.42672641509435,51.099867924528304,50.780198113207561,51.06809433962264,50.761415094339618,50.592528301886802,50.889273584905659,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",{"$f":"L297*(L177/1.023)","v":50.262526936444885},34.007826338033759,37.743435913406152,43.887645311916593,46.008652350744782,51.017777432969226,59.187916192254221,62.326497898311821,63.872909461171801,66.523477892949359,69.468179245283025,72.021103773584912,72.780594339622652,73.728745283018867,73.924113207547165,74.672811320754732,75.261933962264166,76.69133018867926,78.763462264150959,79.950999999999993,81.519132075471717,83.270122641509431,84.77000000000001,85.673122641509437,87.31796226415095,87.175698113207559,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",{"$f":"L298*(L178/1.023)","v":50.262526936444885},30.861605692552136,31.203391755312804,33.034895173287005,35.885212498709038,34.723476757696133,34.154871905064546,33.25404636375373,32.445118641112217,32.804623490168822,33.276066037735852,34.149198113207554,35.022358490566042,35.69792452830189,36.528745283018871,37.128075471698118,37.224377358490571,36.659301886792463,36.120084905660377,35.729509433962264,35.093037735849059,34.079141509433967,32.894150943396234,32.127971698113214,31.388547169811325,30.763792452830192,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591,30.452556603773591]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",{"$f":"L299*(L179/1.023)","v":50.262526936444885},32.216300452532273,34.139338691559082,38.073413309433974,40.164006396623627,42.495481135054618,45.21673147209534,44.877194735551143,45.154817504865946,47.428182759682237,49.321764150943395,50.91876415094341,50.762990566037736,50.917084905660381,51.46031132075472,52.236896226415105,52.588669811320763,51.982867924528307,51.661235849056609,51.42672641509435,51.099867924528304,50.780198113207561,51.06809433962264,50.761415094339618,50.592528301886802,50.889273584905659,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246,50.59180188679246]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",{"$f":"L300*(L180/1.023)","v":50.262526936444885},34.007826338033759,37.743435913406152,43.887645311916593,46.008652350744782,51.017777432969226,59.187916192254221,62.326497898311821,63.872909461171801,66.523477892949359,69.468179245283025,72.021103773584912,72.780594339622652,73.728745283018867,73.924113207547165,74.672811320754732,75.261933962264166,76.69133018867926,78.763462264150959,79.950999999999993,81.519132075471717,83.270122641509431,84.77000000000001,85.673122641509437,87.31796226415095,87.175698113207559,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203,87.287792452830203]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",{"$f":"L301*(L181/1.023)","v":33.549353918404506},20.669427095928505,20.96968611857001,22.276835823899376,24.282695492850049,23.578482346905002,23.273793169910626,22.74005892869911,22.265880246342274,22.593313889837805,23.000767119662363,23.604285201092353,24.207822845084408,24.674781201588878,25.249053252730882,25.663316587884808,25.729881465739826,25.339295351539228,24.966582898212511,24.696613020854024,24.256677083416086,23.555861339126118,22.736783386295929,22.207192226911619,21.696094209533271,21.264257172790469,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",{"$f":"L302*(L182/1.023)","v":33.549353918404506},21.576728059384312,22.942737195729894,25.674523049056607,27.178056619761662,28.855951227408145,30.811559154021854,30.688297047467724,30.988074669414107,32.664902270109238,34.091722557596817,35.195585768123145,35.087913426514397,35.194425056107249,35.569908872393249,36.106692533763656,36.349842138530292,35.931105497517379,35.708790021350545,35.546694632075479,35.32076660278053,35.099807464250254,35.29880436643495,35.086824443892745,34.970088115193647,35.175201578450846,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",{"$f":"L303*(L183/1.023)","v":33.549353918404506},22.776594782125123,25.364806824428999,29.595307149685535,31.132993711817274,34.642895150612389,40.331795810724927,42.620624856405165,43.833606182158228,45.816280059715332,48.017136738331679,49.781745045183712,50.306712919066534,50.962084831678254,51.097125197616684,51.614633214498511,52.021840985600804,53.00985470357498,54.442134206057602,55.262972789473679,56.346882186693151,57.557185297418066,58.593916315789478,59.218164192154916,60.355094653426022,60.256760174776566,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",{"$f":"L304*(L184/1.023)","v":33.549353918404506},20.669427095928505,20.96968611857001,22.276835823899376,24.282695492850049,23.578482346905002,23.273793169910626,22.74005892869911,22.265880246342274,22.593313889837805,23.000767119662363,23.604285201092353,24.207822845084408,24.674781201588878,25.249053252730882,25.663316587884808,25.729881465739826,25.339295351539228,24.966582898212511,24.696613020854024,24.256677083416086,23.555861339126118,22.736783386295929,22.207192226911619,21.696094209533271,21.264257172790469,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713,21.049127677755713]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",{"$f":"L305*(L185/1.023)","v":33.549353918404506},21.576728059384312,22.942737195729894,25.674523049056607,27.178056619761662,28.855951227408145,30.811559154021854,30.688297047467724,30.988074669414107,32.664902270109238,34.091722557596817,35.195585768123145,35.087913426514397,35.194425056107249,35.569908872393249,36.106692533763656,36.349842138530292,35.931105497517379,35.708790021350545,35.546694632075479,35.32076660278053,35.099807464250254,35.29880436643495,35.086824443892745,34.970088115193647,35.175201578450846,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968,34.969586009433968]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",{"$f":"L306*(L186/1.023)","v":33.549353918404506},22.776594782125123,25.364806824428999,29.595307149685535,31.132993711817274,34.642895150612389,40.331795810724927,42.620624856405165,43.833606182158228,45.816280059715332,48.017136738331679,49.781745045183712,50.306712919066534,50.962084831678254,51.097125197616684,51.614633214498511,52.021840985600804,53.00985470357498,54.442134206057602,55.262972789473679,56.346882186693151,57.557185297418066,58.593916315789478,59.218164192154916,60.355094653426022,60.256760174776566,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154,60.334240962264154]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",{"$f":"L307*(L187/1.023)","v":37.727437975835819},23.277196988282029,23.64963994716981,25.160411722277399,27.46591356564052,26.708358884475341,26.401829076663358,25.834211647864947,25.33270568037074,25.743110951473025,26.24605924428997,26.934730680238335,27.623424438927508,28.156268262164851,28.811567200595832,29.284281000993051,29.360237847070515,28.914542003972201,28.489241705064551,28.181180440913607,27.67917176365442,26.879474455809337,25.944828738828207,25.340514940417084,24.75730357298908,24.264536510427014,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",{"$f":"L308*(L188/1.023)","v":37.727437975835819},24.298968087984111,25.874849581132075,28.997905079245289,30.740827525521347,32.686374381330687,34.952683150148964,34.863936084011911,35.256265034955319,37.218807628599812,38.901892503475672,40.161505240317787,40.038640874875874,40.160180757696132,40.588643444885804,41.201164571002984,41.478621357497524,41.000803090367434,40.747120022840122,40.56215379245284,40.304348458788482,40.052213101290974,40.279287461767623,40.037398242303873,39.904191006951343,40.138244944389278,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",{"$f":"L309*(L189/1.023)","v":37.727437975835819},25.650216670506452,28.606462935849059,33.426206433432647,35.214217242899707,39.241494124462108,45.752455200397222,48.419850034558095,49.87109568705727,52.203655767891433,54.792112324726915,56.805697955312809,57.404736145978163,58.152577726911623,58.30667160675273,58.897197392254228,59.361860124131098,60.489277589870916,62.123644499503484,63.060299263157894,64.297142804369429,65.67821357398212,66.861222105263167,67.573548205561082,68.870893815292959,68.758684838133078,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",{"$f":"L310*(L190/1.023)","v":37.727437975835819},23.277196988282029,23.64963994716981,25.160411722277399,27.46591356564052,26.708358884475341,26.401829076663358,25.834211647864947,25.33270568037074,25.743110951473025,26.24605924428997,26.934730680238335,27.623424438927508,28.156268262164851,28.811567200595832,29.284281000993051,29.360237847070515,28.914542003972201,28.489241705064551,28.181180440913607,27.67917176365442,26.879474455809337,25.944828738828207,25.340514940417084,24.75730357298908,24.264536510427014,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159,24.019053329692159]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",{"$f":"L311*(L191/1.023)","v":37.727437975835819},24.298968087984111,25.874849581132075,28.997905079245289,30.740827525521347,32.686374381330687,34.952683150148964,34.863936084011911,35.256265034955319,37.218807628599812,38.901892503475672,40.161505240317787,40.038640874875874,40.160180757696132,40.588643444885804,41.201164571002984,41.478621357497524,41.000803090367434,40.747120022840122,40.56215379245284,40.304348458788482,40.052213101290974,40.279287461767623,40.037398242303873,39.904191006951343,40.138244944389278,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783,39.903618056603783]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",{"$f":"L312*(L192/1.023)","v":37.727437975835819},25.650216670506452,28.606462935849059,33.426206433432647,35.214217242899707,39.241494124462108,45.752455200397222,48.419850034558095,49.87109568705727,52.203655767891433,54.792112324726915,56.805697955312809,57.404736145978163,58.152577726911623,58.30667160675273,58.897197392254228,59.361860124131098,60.489277589870916,62.123644499503484,63.060299263157894,64.297142804369429,65.67821357398212,66.861222105263167,67.573548205561082,68.870893815292959,68.758684838133078,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492,68.84709777358492]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)",{"$f":"K315","v":"Gas-CT-AvgCF - Low"},{"$f":"$S$29","v":8.0800000000000011E-2},{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K316","v":"Gas-CT-AvgCF - Mid"},{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)",{"$f":"K336","v":"Gas-CT-AvgCF - Low"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K337","v":"Gas-CT-AvgCF - Mid"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)",{"$f":"K357","v":"Gas-CT-AvgCF - Low"},{"$f":" (($S$36 * $S$34 * $S$32 * (L235 * 1 + L357) +L255) * 1000 / (L135 * 8760)) + L275 + L315","v":310.06636941770728},{"$f":" (($S$36 * $S$34 * $S$32 * (M235 * 1 + M357) +M255) * 1000 / (M135 * 8760)) + M275 + M315","v":290.66544817381453},291.00723423657519,290.05081640615197,292.22485258147719,290.21116332122148,288.11177117423739,286.5346126848998,285.03489134164812,284.7179772301248,284.51326031975782,284.67533320501502,283.3088052312371,282.2842494066353,281.54692642960907,281.06335346394826,280.00163048909019,278.3966404726109,277.0529275406127,275.95972065119469,274.6088165806305,272.77967639859878,270.77316243555538,269.31363964248817,267.70325658009403,266.38393574541226,265.2608291336673,264.46393107359665,263.66703301352607,262.87013495345548,262.07323689338489,261.2763388333143,260.47944077324371,259.68254271317306,258.88564465310253,258.08874659303189,257.2918485329613]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K358","v":"Gas-CT-AvgCF - Mid"},{"$f":" (($S$36 * $S$34 * $S$32 * (L236 * 1 + L358) +L256) * 1000 / (L136 * 8760)) + L276 + L316","v":310.06636941770728},{"$f":" (($S$36 * $S$34 * $S$32 * (M236 * 1 + M358) +M256) * 1000 / (M136 * 8760)) + M276 + M316","v":292.02014293379466},293.94318117282148,295.08933454229896,296.50364647939176,297.98316769857996,299.1736307412682,298.15776105669715,297.74459020540189,299.34153649963821,300.55895843296537,301.44489924275086,299.0494373067088,297.50340978399379,296.47849246734489,296.17217421866525,295.36592294192036,293.72020651034677,292.59407848400895,291.65693763232673,290.61564676930976,289.4807330023724,288.94710583178181,287.9470830387146,286.90723771216949,286.50941687748775,285.40007441668615,284.60317635661551,283.80627829654492,283.00938023647433,282.21248217640374,281.41558411633315,280.61868605626256,279.82178799619192,279.02488993612138,278.22799187605074,277.43109381598015]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - High",310.06636941770728,{"$f":" (($S$36 * $S$34 * $S$32 * (M237 * 1 + M359) +M257) * 1000 / (M137 * 8760)) + M277 + M317","v":293.81166881929613},297.54727839466852,300.90356654478154,302.34829243351294,306.50546399649454,313.14481546142707,315.60706421945787,316.46268216170773,318.4368316329053,320.70537352730503,322.54723886539239,321.06704108029373,320.31507016135231,318.94229435413735,318.60808931300483,318.03918709286376,318.42866877449774,319.69630489910327,320.18121121723243,321.0349109202532,321.97065753067426,322.64901149215916,322.85879058588438,323.63267167443365,322.79584140578964,322.09606498272387,321.29916692265328,320.50226886258264,319.70537080251211,318.90847274244152,318.11157468237087,317.31467662230028,316.51777856222969,315.7208805021591,314.92398244208846,314.12708438201793]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Low",102.84478493344687,{"$f":" (($S$36 * $S$34 * $S$32 * (M238 * 1 + M360) +M258) * 1000 / (M138 * 8760)) + M278 + M318","v":83.443863689554121},83.785649752314797,85.171085770545403,87.913198111951942,86.615149807860178,85.801618988132205,84.79258017513709,83.873125473197973,84.12440328856178,84.487660322859369,85.247022927896751,85.761833169073412,86.165379708835246,86.745297466473303,87.171363150458134,87.082381059386506,86.350919260523426,85.682982927252752,85.179986428719445,84.429205551014093,83.284870291700344,81.968435982141699,81.091321769213209,80.212543875456561,79.476658579643328,79.035523408556585,78.908019718945283,78.780516029333981,78.653012339722693,78.525508650111405,78.398004960500103,78.270501270888815,78.142997581277513,78.015493891666225,77.887990202054922,77.76048651244362]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Mid",102.84478493344687,{"$f":" (($S$36 * $S$34 * $S$32 * (M239 * 1 + M361) +M259) * 1000 / (M139 * 8760)) + M279 + M319","v":84.798558449534255},86.721596688561078,90.209603906692365,92.191992009866539,94.387154185218662,96.863478555162999,96.415728546934503,96.582824336951688,98.747962558075187,100.53335843606692,102.01658896563259,101.50246524454511,101.38454008619374,101.67686350420915,102.28018390517512,102.44667351221671,101.67448529825927,101.22413387064898,100.87720340985155,100.43603573969334,99.985926895473938,100.1423793783681,99.724765165439607,99.416525007532044,99.602139711718792,99.174768691575451,99.047265001964149,98.919761312352847,98.792257622741573,98.664753933130271,98.537250243518969,98.409746553907681,98.282242864296379,98.154739174685091,98.027235485073788,97.899731795462486]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - High",102.84478493344687,{"$f":" (($S$36 * $S$34 * $S$32 * (M240 * 1 + M362) +M260) * 1000 / (M140 * 8760)) + M280 + M320","v":86.590084335035755},90.325693910408148,96.023835909174991,98.036637963987687,102.90945048313327,110.83466327532187,113.86503170969519,115.30091629325756,117.84325769134232,120.67977353040655,123.1189285882741,123.52006901813002,124.19620046355222,124.14066539100159,124.71609899951474,125.1199376631601,126.38294756241021,128.32636028574333,129.40147699475719,130.85529989063676,132.47585142377579,133.84428503874548,134.63647271260942,136.14195896979618,135.88856424002068,135.8707592576132,135.7432555680019,135.6157518783906,135.48824818877932,135.36074449916802,135.23324080955672,135.10573711994542,134.97823343033411,134.85072974072284,134.72322605111154,134.59572236150024]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Low",67.434324509564945,{"$f":" (($S$36 * $S$34 * $S$32 * (M241 * 1 + M363) +M261) * 1000 / (M141 * 8760)) + M281 + M321","v":54.554397687088944},54.854656709730449,55.83434777636154,57.766240101033489,56.9674554550419,56.501623216205765,55.890544810403313,55.337602779303609,55.587681381364931,55.917815087412286,56.440577515473933,56.813442311007691,57.102645876318569,57.512104555874764,57.809152477298611,57.751127629041122,57.247537295306387,56.784909824009794,56.435020171054759,55.914003969039818,55.122220420261499,54.211558400696369,53.602956682067145,52.995423224279619,52.48445841270744,52.178688113876476,52.089519541158424,52.000350968440372,51.911182395722321,51.822013823004269,51.732845250286218,51.643676677568166,51.554508104850107,51.465339532132056,51.376170959414004,51.287002386695953]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Mid",67.434324509564945,{"$f":" (($S$36 * $S$34 * $S$32 * (M242 * 1 + M364) +M262) * 1000 / (M142 * 8760)) + M282 + M322","v":55.461698650544747},56.827707786890329,59.232035001518767,60.661601227945106,62.244924335545036,64.03938920031699,63.838782929171927,64.059797202375449,65.659269761636367,67.008770525346733,68.031878082504733,67.693532892437673,67.62228973083694,67.832960175537124,68.252528423177466,68.371088301831591,67.839347441284531,67.527116947147832,67.285101782276215,66.978093488404255,66.666166545385636,66.773579380835386,66.482588899048267,66.269417129939995,66.395402818367813,66.099146445554737,66.009977872836686,65.920809300118634,65.831640727400583,65.742472154682517,65.653303581964465,65.564135009246428,65.474966436528362,65.385797863810311,65.296629291092259,65.207460718374207]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - High",67.434324509564945,{"$f":" (($S$36 * $S$34 * $S$32 * (M243 * 1 + M365) +M263) * 1000 / (M143 * 8760)) + M283 + M323","v":56.661565373285562},59.249777415589435,63.152819102147703,64.616538320000714,68.031868258749284,73.559625857020066,75.771110738109371,76.905328715119566,78.810647551242454,80.934184706081595,82.618037359565292,82.91233238498981,83.389949506407945,83.360176500760559,83.760469103912314,84.043087148902103,84.918096647342139,86.260461131854882,87.001379939674422,88.004209072316883,89.123544378553447,90.068691330189921,90.613928647310445,91.65442366817237,91.476961414693534,91.463801398384916,91.374632825666865,91.285464252948813,91.196295680230762,91.10712710751271,91.017958534794658,90.928789962076607,90.839621389358541,90.75045281664049,90.661284243922438,90.572115671204386]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Low",53.739101346651282,{"$f":" (($S$36 * $S$34 * $S$32 * (M244 * 1 + M366) +M264) * 1000 / (M144 * 8760)) + M284 + M324","v":40.859174524175273},41.159433546816786,42.286669195482034,44.251889335047387,43.495716215513553,43.102490965461286,42.52626188439406,42.008808626521031,42.293741454148112,42.658713382403121,43.217862265775565,43.69466241371812,44.063957792992085,44.547677210090391,44.897539432873081,44.895651564657086,44.44297807466647,44.020864036754006,43.706984213722933,43.222500728620844,42.471704972209693,41.602308417196397,41.029306858594765,40.465224771658278,39.989912934491969,39.724983089785283,39.675991621096514,39.627000152407746,39.578008683718977,39.529017215030208,39.48002574634144,39.431034277652671,39.382042808963895,39.333051340275127,39.284059871586365,39.235068402897596]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Mid",53.739101346651282,{"$f":" (($S$36 * $S$34 * $S$32 * (M245 * 1 + M367) +M265) * 1000 / (M145 * 8760)) + M285 + M325","v":41.766475487631084},43.132484623976666,45.684356420639268,47.147250461959004,48.773185096016689,50.640256949572517,50.474500003162674,50.731003049592864,52.365329834419541,53.749668820337575,54.809162832806358,54.57475299514811,54.583601647510456,54.868532829752759,55.34091537875193,55.515612237447556,55.034788220644622,54.763071159892043,54.557065824944388,54.286590247985288,54.01565109733383,54.164329397335422,53.908939075575894,53.739218677318654,53.900857340152349,53.645441421463538,53.596449952774769,53.547458484086,53.498467015397232,53.449475546708456,53.400484078019687,53.351492609330926,53.30250114064215,53.253509671953381,53.204518203264612,53.155526734575844]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - High",53.739101346651282,{"$f":" (($S$36 * $S$34 * $S$32 * (M246 * 1 + M368) +M266) * 1000 / (M146 * 8760)) + M286 + M326","v":42.966342210371891},45.554554252675771,49.605140521268197,51.102187554014613,54.560129019220938,60.160493606275587,62.406827812100119,63.576534562336988,65.516707624025642,67.675083001072437,69.395322109866925,69.793552487700254,70.351261423081468,70.395749154976187,70.848856059486792,71.187611084518068,72.113537426702223,73.4964153445991,74.273343982342595,75.312705831897915,76.473028930501641,77.459441346689943,78.040278823838065,79.124225215551036,78.982415936478077,79.010096374293724,78.961104905604955,78.912113436916187,78.863121968227418,78.814130499538649,78.76513903084988,78.716147562161112,78.667156093472329,78.61816462478356,78.569173156094806,78.520181687406037]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Low",108.36784553396393,{"$f":" (($S$36 * $S$34 * $S$32 * (M247 * 1 + M369) +M267) * 1000 / (M147 * 8760)) + M287 + M327","v":93.917604546410132},94.290047505297906,95.119480034995306,97.271078916029509,95.567075204290546,94.705715102154485,93.803387042913286,92.963445975087481,93.039116777211646,93.207399772572515,93.552409965929442,93.503650004709868,93.438036342066823,93.528882262800295,93.562140303077811,93.179294629084836,92.305228192166368,91.512192264444451,90.86264935947105,90.016116685003269,88.845923951624783,87.539164002842838,86.595755886305668,85.627688654617813,84.79551358266886,84.180410336143169,83.814640358586828,83.448870381030503,83.083100403474177,82.717330425917837,82.351560448361511,81.985790470805171,81.620020493248845,81.254250515692505,80.888480538136179,80.522710560579853]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Mid",108.36784553396393,{"$f":" (($S$36 * $S$34 * $S$32 * (M248 * 1 + M370) +M268) * 1000 / (M148 * 8760)) + M288 + M328","v":94.939375646112211},96.515257139260171,98.956973391963189,100.54599287591034,101.54509070114588,103.2565691756401,102.83311147906025,102.88700532967206,104.51481345433842,105.86323303175823,106.77918452600889,105.91886644065823,105.44194883759812,105.30595850709027,105.47902387308775,105.29767813951185,104.39148927856161,103.77007058222001,103.24362271101029,102.64129338013734,102.01866259710641,101.87362272578225,101.29263918819245,100.77457608858008,100.66922201663112,100.06497506305479,99.699205085498448,99.333435107942122,98.967665130385797,98.601895152829456,98.236125175273131,97.870355197716805,97.504585220160465,97.138815242604124,96.773045265047813,96.407275287491473]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - High",108.36784553396393,{"$f":" (($S$36 * $S$34 * $S$32 * (M249 * 1 + M371) +M269) * 1000 / (M149 * 8760)) + M289 + M329","v":96.290624228634556},99.246870493977156,103.38527474615054,105.0193825932887,108.10021044427731,114.05634122588835,116.38902542960643,117.50183598177401,119.49966159363005,121.75345285300946,123.42337724100392,123.28496171176053,123.43434580681361,123.02398666895719,123.17505669433899,123.18091690614543,123.87996377806509,125.14659505888338,125.74176818171534,126.63408772571827,127.64466306979756,128.45555736927781,128.82878915144966,129.7412788969217,129.28966191037492,129.00845478003592,128.64268480247961,128.27691482492327,127.91114484736693,127.54537486981059,127.17960489225428,126.81383491469794,126.4480649371416,126.08229495958527,125.71652498202894,125.3507550044726]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Low",79.642839093979774,{"$f":" (($S$36 * $S$34 * $S$32 * (M250 * 1 + M372) +M270) * 1000 / (M150 * 8760)) + M290 + M330","v":65.192598106425976},65.565041065313764,66.701467829724706,68.922411493785276,67.644853782028974,67.033486180324005,66.281970267213353,65.594519497467985,65.821013186763892,66.140087902357848,66.639943161342188,66.923461198058504,67.127497345145485,67.472671522128849,67.703937215241922,67.527816354889879,66.846762875186926,66.21941932274683,65.723739409960103,65.032440536533443,64.029183673050454,62.890088987332796,62.099468195744379,61.304807284504633,60.625560878854138,60.176999087259489,59.976035812234286,59.775072537209084,59.574109262183882,59.373145987158679,59.172182712133477,58.971219437108275,58.770256162083072,58.56929288705787,58.368329612032667,58.167366337007465]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Mid",79.642839093979774,{"$f":" (($S$36 * $S$34 * $S$32 * (M251 * 1 + M373) +M271) * 1000 / (M151 * 8760)) + M291 + M331","v":66.214369206128069},67.790250699276029,70.538961186692589,72.19732545366611,73.622869278884323,75.584340253809614,75.311694703360303,75.518078852052568,77.296709863890683,78.795921161543561,79.866717721421637,79.338677634006871,79.131409840676753,79.249747766418835,79.620820785251851,79.646199865316888,78.933023961582165,78.477297640522409,78.104712761499343,77.657617231667501,77.201922318532098,77.224547710272219,76.796351497631164,76.451694718466896,76.499269312816409,76.061563814171109,75.860600539145906,75.659637264120704,75.458673989095502,75.257710714070299,75.056747439045097,74.855784164019894,74.654820888994692,74.45385761396949,74.252894338944287,74.051931063919085]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - High",79.642839093979774,{"$f":" (($S$36 * $S$34 * $S$32 * (M252 * 1 + M374) +M272) * 1000 / (M152 * 8760)) + M292 + M332","v":67.5656177886504},70.521864053993013,74.967262540879943,76.670715171044463,80.177989022015737,86.384112304057865,88.867608653906501,90.132909504154526,92.281558003182312,94.686140982794797,96.510910436416651,96.704772905109166,97.123806809892244,96.967775928285761,97.316853606503088,97.529438631950455,98.421498461085633,99.853822117185757,100.6028582322044,101.65041157724845,102.82792279122324,103.80648235376776,104.33250146088838,105.41839752680852,105.1197092065602,105.00504353115225,104.80408025612704,104.60311698110183,104.40215370607665,104.20119043105143,104.00022715602623,103.79926388100102,103.59830060597582,103.39733733095062,103.19637405592542,102.99541078090022]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices from the AEO 2016 Reference scenario."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2014 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)",null,null,null,null,"Electricity sector natural gas prices the AEO 2016. Low cost utilizes the High Oil & Gas Resource scenario, the mid cost utilizes the Reference scenario, and the high cost utilizes the Low Oil & Gas Resource scenario."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Conventional - Coal","index":11,"n_rows":642,"n_cols":48,"rows_kept":642,"cut":false,"hidden":false,"merged":[[636,7,636,11],[636,12,636,28],[637,7,637,11],[637,12,637,28],[638,7,638,11],[638,12,638,28],[639,7,639,11],[639,12,639,28],[640,7,640,11],[640,12,640,28],[641,7,641,11],[641,12,641,28],[634,7,634,11],[635,7,635,11],[635,12,635,28],[629,7,629,11],[629,12,629,28],[630,7,630,11],[630,12,630,28],[631,7,631,11],[631,12,631,28],[625,7,625,11],[625,12,625,28],[632,7,632,11],[632,12,632,28],[633,7,633,11],[626,7,626,11],[626,12,626,28],[627,7,627,11],[627,12,627,28],[628,7,628,11],[628,12,628,28],[467,0,484,4],[520,0,537,4],[565,0,582,4],[622,6,622,19],[624,7,624,11],[414,0,431,4],[234,9,251,9],[254,9,271,9],[274,9,291,9],[294,9,311,9],[314,9,331,9],[335,7,352,7],[335,9,352,9],[356,7,373,7],[356,9,373,9],[377,7,394,7],[377,9,394,9],[399,6,399,19],[112,7,124,7],[112,9,117,9],[119,9,124,9],[131,6,131,19],[134,7,330,7],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[90,7,109,7],[90,9,95,9],[97,9,102,9],[104,9,109,9],[67,9,72,9],[74,9,79,9],[82,7,87,7],[82,9,87,9],[13,14,13,19],[18,14,18,18],[57,14,57,27],[9,6,9,19],[11,7,79,7],[11,9,16,9],[11,14,11,15],[11,16,11,19],[18,9,23,9],[32,9,37,9],[25,9,30,9],[53,9,58,9],[60,9,65,9],[39,9,44,9],[46,9,51,9]]}
["Coal Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF",0.60899999999999999,"*",null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0.60899999999999999,"*",null,"Coal Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0.85,"**",null,"Coal-new","Advanced super critical with SO2 and NOx controls"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",0.60899999999999999,"*",null,"Coal-IGCC","Integrated gasification combined cycle (IGCC)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",0.85,"**",null,"Coal-CCS","IGCC with carbon capture & sequestration (CCS) options"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF",{"$f":"L12*8760","v":5334.84},null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L13*8760","v":7446},null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L14*8760","v":5334.84},null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",7446,null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",5334.84,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",{"$f":"L17*8760","v":7446},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF",8.7840000000000007,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",8.7840000000000007,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",8.3666666666666654,null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",8.3666666666666654,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",10.061866666666667,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",10.061866666666667,null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P46,Q41:Q46)","v":1.1608744696722724}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Coal-new-AvgCF",{"$f":" $S$32 * (L47 + L91)","v":4103.2963017585589},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O49:AI49,O51:AI51)","v":0.50340217391111475}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",4103.2963017585589,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.3310652173925903}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4403.0668345398099,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",4403.0668345398099,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":8.3290299431659706E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",7656.9794100261906]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",7656.9794100261906,null,null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF",{"$f":"(L47+L91)*($S$32-1)","v":568.63651815855894},null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",568.63651815855894,null,null,0,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",610.17884400380979,null,null,1,0.2,1.0734213539827795]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",610.17884400380979,null,null,2,0.2,1.127295062301402]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",1061.1074100261906,null,null,3,0.2,1.1854786672855142]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",1061.1074100261906,null,null,4,0.2,1.2483169606683553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.1,1.3161823175218239]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Coal-new-AvgCF",3534.6597835999996,"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",3534.6597835999996,"***","MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",3792.887990536,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",3792.887990536,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",6595.8720000000003,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O48","v":0.92524056254626186},0.85607009858092309,0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511,0.58047383408621855,0.53707793679331839,0.49692629236983554,0.45977636229629487,0.42540374009649778,0.39360079579616741,0.36417542172110223,0.33694987205875476,0.31175968917353325,0.28845271019016766,0.26688814784434456,0.24693574004843133,0.22847496303518808,0.21139430332641379,0.1955905841288062]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",6595.8720000000003,"***","Factor"]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF",32.156399999999998,null,null,"Investment Tax Credit (ITC)****",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",32.156399999999998,null,null,"Production Tax Credit (PTC)****",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",52.99456,null,null,"**** not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",52.99456]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",75.112880000000004,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",75.112880000000004,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF",4.6126399999999999,null,null,null,"Install (Y/N)","(Btu/kWh)","Load (%)","Forced","Planned","NOx","SO2","hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",4.6126399999999999,null,null,"Coal-new","Y",{"$f":"L26*1000","v":8784},0.4,0.06,0.1,6.2E-2,0.11,4.4000000000000002E-6,205,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",7.4472800000000001,null,null,"Coal-IGCC","Y",{"$f":"L30*1000","v":10061.866666666667},0.5,0.08,0.12,6.2E-2,8.5000000000000006E-2,4.4000000000000002E-6,205,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",7.4472800000000001,null,null,"Coal-CCS","Y",{"$f":"L31*1000","v":10061.866666666667},0.5,0.08,0.12,6.2E-2,8.5000000000000006E-2,4.4000000000000002E-6,20.5,0,0,0,"Y",null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",8.7172800000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",8.7172800000000006]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF",2.3616276067527311]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",2.3616276067527311]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",2.3616276067527311]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",2.3616276067527311]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",2.3616276067527311]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",2.3616276067527311]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF",{"$f":"L68*L26","v":20.744536897715992}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L69*L27","v":20.744536897715992}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",19.758950976497847]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",19.758950976497847]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",23.762382095465082]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",23.762382095465082]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) %","Coal-new-AvgCF",{"$f":"$S$29","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF",{"$f":"L98+L105","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L99+L106","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L47 * 1 + L91) +L54) * 1000 / (L12 * 8760)) + L61 + L75","v":116.65656132791355}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",90.770500565939898]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",128.64128326437947]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",99.881462556874212]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",205.68120666204285]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",156.57347461434259]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":"(((L47*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L54/(8760*L12))*1000)+L61","v":84.095027945468217},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",61.559433245635468]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",96.20203296767744]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",71.037450067430086]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF",159.86765104222218]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF",117.01207525260392]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The high CF represents investment into a new plant that is assumed to run more than the fleet-wide average. High CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[" ",null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF-Low",{"$f":"$L$12","v":0.60899999999999999},{"$f":"L135","v":0.60899999999999999},{"$f":"M135","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$L$12","v":0.60899999999999999},{"$f":"L136","v":0.60899999999999999},{"$f":"M136","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",0.60899999999999999,0.60899999999999999,{"$f":"M137","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$L$13","v":0.85},0.85,{"$f":"M138","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$L$13","v":0.85},0.85,{"$f":"M139","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",0.85,0.85,{"$f":"M140","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$L$14","v":0.60899999999999999},0.60899999999999999,{"$f":"M141","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$L$14","v":0.60899999999999999},0.60899999999999999,{"$f":"M142","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",0.60899999999999999,0.60899999999999999,{"$f":"M143","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$L$15","v":0.85},0.85,{"$f":"M144","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$L$15","v":0.85},0.85,{"$f":"M145","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",0.85,0.85,{"$f":"M146","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",{"$f":"$L$16","v":0.60899999999999999},0.60899999999999999,{"$f":"M147","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",{"$f":"$L$16","v":0.60899999999999999},0.60899999999999999,{"$f":"M148","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",0.60899999999999999,0.60899999999999999,{"$f":"M149","v":0.60899999999999999},0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",{"$f":"$L$17","v":0.85},0.85,{"$f":"M150","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",{"$f":"$L$17","v":0.85},0.85,{"$f":"M151","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",0.85,0.85,{"$f":"M152","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF-Low",{"$f":"L135*8760","v":5334.84},{"$f":"M135*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"L136*8760","v":5334.84},{"$f":"M136*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"L137*8760","v":5334.84},{"$f":"M137*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"L138*8760","v":7446},{"$f":"M138*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"L139*8760","v":7446},{"$f":"M139*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"L140*8760","v":7446},{"$f":"M140*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"L141*8760","v":5334.84},{"$f":"M141*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"L142*8760","v":5334.84},{"$f":"M142*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"L143*8760","v":5334.84},{"$f":"M143*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"L144*8760","v":7446},{"$f":"M144*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"L145*8760","v":7446},{"$f":"M145*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"L146*8760","v":7446},{"$f":"M146*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",{"$f":"L147*8760","v":5334.84},{"$f":"M147*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",{"$f":"L148*8760","v":5334.84},{"$f":"M148*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",{"$f":"L149*8760","v":5334.84},{"$f":"M149*8760","v":5334.84},5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84,5334.84]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",{"$f":"L150*8760","v":7446},{"$f":"M150*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",{"$f":"L151*8760","v":7446},{"$f":"M151*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",{"$f":"L152*8760","v":7446},{"$f":"M152*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF-Low",8.7799999999999994,8.7759999999999998,8.7720000000000002,8.7680000000000007,8.7639999999999993,8.76,8.7560000000000002,8.7520000000000007,8.7479999999999993,8.7439999999999998,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",8.7799999999999994,8.7759999999999998,8.7720000000000002,8.7680000000000007,8.7639999999999993,8.76,8.7560000000000002,8.7520000000000007,8.7479999999999993,8.7439999999999998,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",8.7799999999999994,8.7759999999999998,8.7720000000000002,8.7680000000000007,8.7639999999999993,8.76,8.7560000000000002,8.7520000000000007,8.7479999999999993,8.7439999999999998,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",8.7799999999999994,8.7759999999999998,8.7720000000000002,8.7680000000000007,8.7639999999999993,8.76,8.7560000000000002,8.7520000000000007,8.7479999999999993,8.7439999999999998,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",8.7799999999999994,8.7759999999999998,8.7720000000000002,8.7680000000000007,8.7639999999999993,8.76,8.7560000000000002,8.7520000000000007,8.7479999999999993,8.7439999999999998,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",8.7799999999999994,8.7759999999999998,8.7720000000000002,8.7680000000000007,8.7639999999999993,8.76,8.7560000000000002,8.7520000000000007,8.7479999999999993,8.7439999999999998,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74,8.74]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",8.2833333333333332,8.1999999999999993,8.1166666666666671,8.0333333333333332,7.95,7.8666666666666671,7.7833333333333332,7.7,7.6166666666666671,7.5333333333333341,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",8.2833333333333332,8.1999999999999993,8.1166666666666671,8.0333333333333332,7.95,7.8666666666666671,7.7833333333333332,7.7,7.6166666666666671,7.5333333333333341,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",8.2833333333333332,8.1999999999999993,8.1166666666666671,8.0333333333333332,7.95,7.8666666666666671,7.7833333333333332,7.7,7.6166666666666671,7.5333333333333341,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",8.2833333333333332,8.1999999999999993,8.1166666666666671,8.0333333333333332,7.95,7.8666666666666671,7.7833333333333332,7.7,7.6166666666666671,7.5333333333333341,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",8.2833333333333332,8.1999999999999993,8.1166666666666671,8.0333333333333332,7.95,7.8666666666666671,7.7833333333333332,7.7,7.6166666666666671,7.5333333333333341,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",8.2833333333333332,8.1999999999999993,8.1166666666666671,8.0333333333333332,7.95,7.8666666666666671,7.7833333333333332,7.7,7.6166666666666671,7.5333333333333341,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",9.9023333333333348,9.742799999999999,9.5832666666666668,9.4237333333333329,9.2642000000000007,9.1046666666666667,8.9451333333333327,8.7856000000000005,8.6260666666666665,8.4665333333333326,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",9.9023333333333348,9.742799999999999,9.5832666666666668,9.4237333333333329,9.2642000000000007,9.1046666666666667,8.9451333333333327,8.7856000000000005,8.6260666666666665,8.4665333333333326,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",9.9023333333333348,9.742799999999999,9.5832666666666668,9.4237333333333329,9.2642000000000007,9.1046666666666667,8.9451333333333327,8.7856000000000005,8.6260666666666665,8.4665333333333326,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",9.9023333333333348,9.742799999999999,9.5832666666666668,9.4237333333333329,9.2642000000000007,9.1046666666666667,8.9451333333333327,8.7856000000000005,8.6260666666666665,8.4665333333333326,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",9.9023333333333348,9.742799999999999,9.5832666666666668,9.4237333333333329,9.2642000000000007,9.1046666666666667,8.9451333333333327,8.7856000000000005,8.6260666666666665,8.4665333333333326,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",9.9023333333333348,9.742799999999999,9.5832666666666668,9.4237333333333329,9.2642000000000007,9.1046666666666667,8.9451333333333327,8.7856000000000005,8.6260666666666665,8.4665333333333326,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004,8.3070000000000004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Coal-new-AvgCF-Low",{"$f":"$S$32*(L235+L357)","v":4103.2963017585589},{"$f":"$S$32*(M235+M357)","v":4103.2963017585589},4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$S$32*(L236+L358)","v":4103.2963017585589},{"$f":"$S$32*(M236+M358)","v":4103.2963017585589},4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"$S$32*(L237+L359)","v":4103.2963017585589},{"$f":"$S$32*(M237+M359)","v":4103.2963017585589},4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"$S$32*(L238+L360)","v":4103.2963017585589},{"$f":"$S$32*(M238+M360)","v":4103.2963017585589},4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"$S$32*(L239+L361)","v":4103.2963017585589},{"$f":"$S$32*(M239+M361)","v":4103.2963017585589},4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"$S$32*(L240+L362)","v":4103.2963017585589},{"$f":"$S$32*(M240+M362)","v":4103.2963017585589},4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"$S$32*(L241+L363)","v":4403.0668345398099},{"$f":"$S$32*(M241+M363)","v":4403.0668345398099},4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"$S$32*(L242+L364)","v":4403.0668345398099},{"$f":"$S$32*(M242+M364)","v":4403.0668345398099},4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"$S$32*(L243+L365)","v":4403.0668345398099},{"$f":"$S$32*(M243+M365)","v":4403.0668345398099},4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"$S$32*(L244+L366)","v":4403.0668345398099},{"$f":"$S$32*(M244+M366)","v":4403.0668345398099},4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"$S$32*(L245+L367)","v":4403.0668345398099},{"$f":"$S$32*(M245+M367)","v":4403.0668345398099},4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"$S$32*(L246+L368)","v":4403.0668345398099},{"$f":"$S$32*(M246+M368)","v":4403.0668345398099},4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",{"$f":"$S$32*(L247+L369)","v":7595.4350059829394},{"$f":"$S$32*(M247+M369)","v":7595.4350059829394},7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",{"$f":"$S$32*(L248+L370)","v":7595.4350059829394},{"$f":"$S$32*(M248+M370)","v":7595.4350059829394},7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",{"$f":"$S$32*(L249+L371)","v":7595.4350059829394},{"$f":"$S$32*(M249+M371)","v":7595.4350059829394},7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",{"$f":"$S$32*(L250+L372)","v":7595.4350059829394},{"$f":"$S$32*(M250+M372)","v":7595.4350059829394},7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",{"$f":"$S$32*(L251+L373)","v":7595.4350059829394},{"$f":"$S$32*(M251+M373)","v":7595.4350059829394},7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",{"$f":"$S$32*(L252+L374)","v":7595.4350059829394},{"$f":"$S$32*(M252+M374)","v":7595.4350059829394},7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF-Low",{"$f":"(L235+L357)*($S$32-1)","v":568.63651815855894},{"$f":"(M235+M357)*($S$32-1)","v":568.63651815855894},568.63651815855894,561.72338841730721,560.1618298349855,561.73337669238629,560.31877752334174,558.90375748855922,557.48879750841616,556.07348484186798,554.65891571703514,553.24365051612165,551.82906316153014,550.41400273449585,548.99895013763057,547.5843798472431,546.16932114920462,544.75396179831773,543.33927837321198,541.92452661004711,540.50952506317492,539.09451762180083,537.67937029832888,536.26459456966234,534.84955337446047,533.43481720948,532.0195105548388,530.60452949540229,529.18954843596566,527.77456737652903,526.35958631709252,524.94460525765589,523.52962419821927,522.11464313878275,520.69966207934613,519.28468101990961,517.86969996047299]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"(L236+L358)*($S$32-1)","v":568.63651815855894},{"$f":"(M236+M358)*($S$32-1)","v":568.63651815855894},568.63651815855894,561.72338841730721,560.1618298349855,561.73337669238629,560.31877752334174,558.90375748855922,557.48879750841616,556.07348484186798,554.65891571703514,553.24365051612165,551.82906316153014,550.41400273449585,548.99895013763057,547.5843798472431,546.16932114920462,544.75396179831773,543.33927837321198,541.92452661004711,540.50952506317492,539.09451762180083,537.67937029832888,536.26459456966234,534.84955337446047,533.43481720948,532.0195105548388,530.60452949540229,529.18954843596566,527.77456737652903,526.35958631709252,524.94460525765589,523.52962419821927,522.11464313878275,520.69966207934613,519.28468101990961,517.86969996047299]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",568.63651815855894,{"$f":"(M237+M359)*($S$32-1)","v":568.63651815855894},568.63651815855894,561.72338841730721,560.1618298349855,561.73337669238629,560.31877752334174,558.90375748855922,557.48879750841616,556.07348484186798,554.65891571703514,553.24365051612165,551.82906316153014,550.41400273449585,548.99895013763057,547.5843798472431,546.16932114920462,544.75396179831773,543.33927837321198,541.92452661004711,540.50952506317492,539.09451762180083,537.67937029832888,536.26459456966234,534.84955337446047,533.43481720948,532.0195105548388,530.60452949540229,529.18954843596566,527.77456737652903,526.35958631709252,524.94460525765589,523.52962419821927,522.11464313878275,520.69966207934613,519.28468101990961,517.86969996047299]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",568.63651815855894,{"$f":"(M238+M360)*($S$32-1)","v":568.63651815855894},568.63651815855894,561.72338841730721,560.1618298349855,561.73337669238629,560.31877752334174,558.90375748855922,557.48879750841616,556.07348484186798,554.65891571703514,553.24365051612165,551.82906316153014,550.41400273449585,548.99895013763057,547.5843798472431,546.16932114920462,544.75396179831773,543.33927837321198,541.92452661004711,540.50952506317492,539.09451762180083,537.67937029832888,536.26459456966234,534.84955337446047,533.43481720948,532.0195105548388,530.60452949540229,529.18954843596566,527.77456737652903,526.35958631709252,524.94460525765589,523.52962419821927,522.11464313878275,520.69966207934613,519.28468101990961,517.86969996047299]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",568.63651815855894,{"$f":"(M239+M361)*($S$32-1)","v":568.63651815855894},568.63651815855894,561.72338841730721,560.1618298349855,561.73337669238629,560.31877752334174,558.90375748855922,557.48879750841616,556.07348484186798,554.65891571703514,553.24365051612165,551.82906316153014,550.41400273449585,548.99895013763057,547.5843798472431,546.16932114920462,544.75396179831773,543.33927837321198,541.92452661004711,540.50952506317492,539.09451762180083,537.67937029832888,536.26459456966234,534.84955337446047,533.43481720948,532.0195105548388,530.60452949540229,529.18954843596566,527.77456737652903,526.35958631709252,524.94460525765589,523.52962419821927,522.11464313878275,520.69966207934613,519.28468101990961,517.86969996047299]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",568.63651815855894,{"$f":"(M240+M362)*($S$32-1)","v":568.63651815855894},568.63651815855894,561.72338841730721,560.1618298349855,561.73337669238629,560.31877752334174,558.90375748855922,557.48879750841616,556.07348484186798,554.65891571703514,553.24365051612165,551.82906316153014,550.41400273449585,548.99895013763057,547.5843798472431,546.16932114920462,544.75396179831773,543.33927837321198,541.92452661004711,540.50952506317492,539.09451762180083,537.67937029832888,536.26459456966234,534.84955337446047,533.43481720948,532.0195105548388,530.60452949540229,529.18954843596566,527.77456737652903,526.35958631709252,524.94460525765589,523.52962419821927,522.11464313878275,520.69966207934613,519.28468101990961,517.86969996047299]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",610.17884400380979,{"$f":"(M241+M363)*($S$32-1)","v":610.17884400380979},610.17884400380979,602.76066845710818,601.08502860602925,602.7713864358991,598.58510158830256,596.20498125661049,593.79416260300957,591.41374232491705,589.03398784074602,586.58031460416794,580.89559556599784,576.35136376586979,572.08598277094325,568.84643008375292,565.44800691402679,562.29929169514389,559.64816427748315,557.21242542379821,554.75175334836297,552.07788726701301,549.39075321912094,546.97462944847655,544.18297110281162,541.76433646750399,539.09759378757985,536.46255247493525,533.82751116229053,531.19246984964582,528.5574285370011,525.9223872243565,523.28734591171178,520.65230459906707,518.01726328642235,515.38222197377775,512.74718066113303]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",610.17884400380979,{"$f":"(M242+M364)*($S$32-1)","v":610.17884400380979},610.17884400380979,602.76066845710818,601.08502860602925,602.7713864358991,598.58510158830256,596.20498125661049,593.79416260300957,591.41374232491705,589.03398784074602,586.58031460416794,580.89559556599784,576.35136376586979,572.08598277094325,568.84643008375292,565.44800691402679,562.29929169514389,559.64816427748315,557.21242542379821,554.75175334836297,552.07788726701301,549.39075321912094,546.97462944847655,544.18297110281162,541.76433646750399,539.09759378757985,536.46255247493525,533.82751116229053,531.19246984964582,528.5574285370011,525.9223872243565,523.28734591171178,520.65230459906707,518.01726328642235,515.38222197377775,512.74718066113303]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",610.17884400380979,{"$f":"(M243+M365)*($S$32-1)","v":610.17884400380979},610.17884400380979,602.76066845710818,601.08502860602925,602.7713864358991,598.58510158830256,596.20498125661049,593.79416260300957,591.41374232491705,589.03398784074602,586.58031460416794,580.89559556599784,576.35136376586979,572.08598277094325,568.84643008375292,565.44800691402679,562.29929169514389,559.64816427748315,557.21242542379821,554.75175334836297,552.07788726701301,549.39075321912094,546.97462944847655,544.18297110281162,541.76433646750399,539.09759378757985,536.46255247493525,533.82751116229053,531.19246984964582,528.5574285370011,525.9223872243565,523.28734591171178,520.65230459906707,518.01726328642235,515.38222197377775,512.74718066113303]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",610.17884400380979,{"$f":"(M244+M366)*($S$32-1)","v":610.17884400380979},610.17884400380979,602.76066845710818,601.08502860602925,602.7713864358991,598.58510158830256,596.20498125661049,593.79416260300957,591.41374232491705,589.03398784074602,586.58031460416794,580.89559556599784,576.35136376586979,572.08598277094325,568.84643008375292,565.44800691402679,562.29929169514389,559.64816427748315,557.21242542379821,554.75175334836297,552.07788726701301,549.39075321912094,546.97462944847655,544.18297110281162,541.76433646750399,539.09759378757985,536.46255247493525,533.82751116229053,531.19246984964582,528.5574285370011,525.9223872243565,523.28734591171178,520.65230459906707,518.01726328642235,515.38222197377775,512.74718066113303]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",610.17884400380979,{"$f":"(M245+M367)*($S$32-1)","v":610.17884400380979},610.17884400380979,602.76066845710818,601.08502860602925,602.7713864358991,598.58510158830256,596.20498125661049,593.79416260300957,591.41374232491705,589.03398784074602,586.58031460416794,580.89559556599784,576.35136376586979,572.08598277094325,568.84643008375292,565.44800691402679,562.29929169514389,559.64816427748315,557.21242542379821,554.75175334836297,552.07788726701301,549.39075321912094,546.97462944847655,544.18297110281162,541.76433646750399,539.09759378757985,536.46255247493525,533.82751116229053,531.19246984964582,528.5574285370011,525.9223872243565,523.28734591171178,520.65230459906707,518.01726328642235,515.38222197377775,512.74718066113303]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",610.17884400380979,{"$f":"(M246+M368)*($S$32-1)","v":610.17884400380979},610.17884400380979,602.76066845710818,601.08502860602925,602.7713864358991,598.58510158830256,596.20498125661049,593.79416260300957,591.41374232491705,589.03398784074602,586.58031460416794,580.89559556599784,576.35136376586979,572.08598277094325,568.84643008375292,565.44800691402679,562.29929169514389,559.64816427748315,557.21242542379821,554.75175334836297,552.07788726701301,549.39075321912094,546.97462944847655,544.18297110281162,541.76433646750399,539.09759378757985,536.46255247493525,533.82751116229053,531.19246984964582,528.5574285370011,525.9223872243565,523.28734591171178,520.65230459906707,518.01726328642235,515.38222197377775,512.74718066113303]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",1052.5785607660725,{"$f":"(M247+M369)*($S$32-1)","v":1052.5785607660725},1052.5785607660725,1052.5785607660725,1038.9272225757359,1023.0675840047398,1006.0276451121905,1000.0872513623095,994.99120119332565,989.89533112789616,983.69194624834904,978.34528350567473,971.94610363028448,964.0944512877569,958.77988755888168,952.3712714009381,945.27948227434035,938.92111610654956,933.51129255731053,926.84445057609867,920.95916820225898,915.3383580179468,909.91224820209186,903.55322446229616,898.27071589565844,892.37616058865501,886.81025736547281,880.96333487458605,875.1164123836993,869.26948989281243,863.42256740192568,857.57564491103892,851.72872242015205,845.8817999292653,840.03487743837854,834.18795494749168,828.34103245660492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",1052.5785607660725,{"$f":"(M248+M370)*($S$32-1)","v":1052.5785607660725},1052.5785607660725,1052.5785607660725,1038.9272225757359,1023.0675840047398,1006.0276451121905,1000.0872513623095,994.99120119332565,989.89533112789616,983.69194624834904,978.34528350567473,971.94610363028448,964.0944512877569,958.77988755888168,952.3712714009381,945.27948227434035,938.92111610654956,933.51129255731053,926.84445057609867,920.95916820225898,915.3383580179468,909.91224820209186,903.55322446229616,898.27071589565844,892.37616058865501,886.81025736547281,880.96333487458605,875.1164123836993,869.26948989281243,863.42256740192568,857.57564491103892,851.72872242015205,845.8817999292653,840.03487743837854,834.18795494749168,828.34103245660492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",1052.5785607660725,{"$f":"(M249+M371)*($S$32-1)","v":1052.5785607660725},1052.5785607660725,1052.5785607660725,1038.9272225757359,1023.0675840047398,1006.0276451121905,1000.0872513623095,994.99120119332565,989.89533112789616,983.69194624834904,978.34528350567473,971.94610363028448,964.0944512877569,958.77988755888168,952.3712714009381,945.27948227434035,938.92111610654956,933.51129255731053,926.84445057609867,920.95916820225898,915.3383580179468,909.91224820209186,903.55322446229616,898.27071589565844,892.37616058865501,886.81025736547281,880.96333487458605,875.1164123836993,869.26948989281243,863.42256740192568,857.57564491103892,851.72872242015205,845.8817999292653,840.03487743837854,834.18795494749168,828.34103245660492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",1052.5785607660725,{"$f":"(M250+M372)*($S$32-1)","v":1052.5785607660725},1052.5785607660725,1052.5785607660725,1038.9272225757359,1023.0675840047398,1006.0276451121905,1000.0872513623095,994.99120119332565,989.89533112789616,983.69194624834904,978.34528350567473,971.94610363028448,964.0944512877569,958.77988755888168,952.3712714009381,945.27948227434035,938.92111610654956,933.51129255731053,926.84445057609867,920.95916820225898,915.3383580179468,909.91224820209186,903.55322446229616,898.27071589565844,892.37616058865501,886.81025736547281,880.96333487458605,875.1164123836993,869.26948989281243,863.42256740192568,857.57564491103892,851.72872242015205,845.8817999292653,840.03487743837854,834.18795494749168,828.34103245660492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",1052.5785607660725,{"$f":"(M251+M373)*($S$32-1)","v":1052.5785607660725},1052.5785607660725,1052.5785607660725,1038.9272225757359,1023.0675840047398,1006.0276451121905,1000.0872513623095,994.99120119332565,989.89533112789616,983.69194624834904,978.34528350567473,971.94610363028448,964.0944512877569,958.77988755888168,952.3712714009381,945.27948227434035,938.92111610654956,933.51129255731053,926.84445057609867,920.95916820225898,915.3383580179468,909.91224820209186,903.55322446229616,898.27071589565844,892.37616058865501,886.81025736547281,880.96333487458605,875.1164123836993,869.26948989281243,863.42256740192568,857.57564491103892,851.72872242015205,845.8817999292653,840.03487743837854,834.18795494749168,828.34103245660492]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",1052.5785607660725,{"$f":"(M252+M374)*($S$32-1)","v":1052.5785607660725},1052.5785607660725,1052.5785607660725,1038.9272225757359,1023.0675840047398,1006.0276451121905,1000.0872513623095,994.99120119332565,989.89533112789616,983.69194624834904,978.34528350567473,971.94610363028448,964.0944512877569,958.77988755888168,952.3712714009381,945.27948227434035,938.92111610654956,933.51129255731053,926.84445057609867,920.95916820225898,915.3383580179468,909.91224820209186,903.55322446229616,898.27071589565844,892.37616058865501,886.81025736547281,880.96333487458605,875.1164123836993,869.26948989281243,863.42256740192568,857.57564491103892,851.72872242015205,845.8817999292653,840.03487743837854,834.18795494749168,828.34103245660492]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Coal-new-AvgCF-Low",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,{"$f":"AL235+($AL235-$AB235)/10","v":3298.2519263394033},{"$f":"AM235+($AL235-$AB235)/10","v":3289.4563662836708},3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,{"$f":"AL236+($AL236-$AB236)/10","v":3298.2519263394033},3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,{"$f":"AL237+($AL237-$AB237)/10","v":3298.2519263394033},3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,{"$f":"AL238+($AL238-$AB238)/10","v":3298.2519263394033},3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,{"$f":"AL239+($AL239-$AB239)/10","v":3298.2519263394033},3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,{"$f":"AL240+($AL240-$AB240)/10","v":3298.2519263394033},3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,{"$f":"AL241+($AL241-$AB241)/10","v":3334.6655536319545},3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,{"$f":"AL242+($AL242-$AB242)/10","v":3334.6655536319545},3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,{"$f":"AL243+($AL243-$AB243)/10","v":3334.6655536319545},3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,{"$f":"AL244+($AL244-$AB244)/10","v":3334.6655536319545},3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,{"$f":"AL245+($AL245-$AB245)/10","v":3334.6655536319545},3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,{"$f":"AL246+($AL246-$AB246)/10","v":3334.6655536319545},3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF-Low",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF-Low",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF-Low",2.3616276067527311,2.1704200595829199,1.9928202388130882,1.9391714479895574,2.0126819258302144,2.001355640336401,1.9933289036644453,1.9500085162530467,1.9136739017896038,1.8845319285118542,1.8345323551893644,1.7975946970543799,1.7610472962119736,1.7224462869071855,1.6823191355089604,1.6480877409918537,1.6123472214233221,1.5903381263993037,1.5695956572117833,1.5478945843033403,1.5275707148029483,1.5050495117572027,1.4840910076938456,1.4645605235519565,1.4479541057109739,1.4252516250332774,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644]
[" ",null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",2.3616276067527311,2.1704200595829199,2.0864796425024825,2.0717189672293945,2.1866762661370407,2.2151062562065542,2.2489940417080443,2.2501827209533269,2.2494349553128106,2.2560029791459786,2.248534260178749,2.248940417080437,2.2526991062562067,2.247095332671301,2.2421866931479646,2.2399433962264155,2.2409245283018868,2.2539155908639525,2.2677020854021852,2.2807994041708048,2.2944428997020854,2.3020645481628605,2.31524230387289,2.3259096325719963,2.3409255213505462,2.3529394240317778,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",2.3616276067527311,2.1704200595829199,2.187177499126173,2.2207727466837266,2.3744964210758202,2.4490127748916488,2.5417769035021469,2.5968658101334552,2.6434367045662808,2.7096017673548483,2.7481347482578649,2.8024308414286305,2.8708562568095974,2.9376637866413429,2.9873191908845858,3.052795629814097,3.1064079726276583,3.1847096473491865,3.2634672607885791,3.3443045668510543,3.4276507292654479,3.5087005214750979,3.6002245913713362,3.7043289407783564,3.7910264111424099,3.8815517221663316,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",2.3616276067527311,2.1704200595829199,1.9928202388130882,1.9391714479895574,2.0126819258302144,2.001355640336401,1.9933289036644453,1.9500085162530467,1.9136739017896038,1.8845319285118542,1.8345323551893644,1.7975946970543799,1.7610472962119736,1.7224462869071855,1.6823191355089604,1.6480877409918537,1.6123472214233221,1.5903381263993037,1.5695956572117833,1.5478945843033403,1.5275707148029483,1.5050495117572027,1.4840910076938456,1.4645605235519565,1.4479541057109739,1.4252516250332774,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",2.3616276067527311,2.1704200595829199,2.0864796425024825,2.0717189672293945,2.1866762661370407,2.2151062562065542,2.2489940417080443,2.2501827209533269,2.2494349553128106,2.2560029791459786,2.248534260178749,2.248940417080437,2.2526991062562067,2.247095332671301,2.2421866931479646,2.2399433962264155,2.2409245283018868,2.2539155908639525,2.2677020854021852,2.2807994041708048,2.2944428997020854,2.3020645481628605,2.31524230387289,2.3259096325719963,2.3409255213505462,2.3529394240317778,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",2.3616276067527311,2.1704200595829199,2.187177499126173,2.2207727466837266,2.3744964210758202,2.4490127748916488,2.5417769035021469,2.5968658101334552,2.6434367045662808,2.7096017673548483,2.7481347482578649,2.8024308414286305,2.8708562568095974,2.9376637866413429,2.9873191908845858,3.052795629814097,3.1064079726276583,3.1847096473491865,3.2634672607885791,3.3443045668510543,3.4276507292654479,3.5087005214750979,3.6002245913713362,3.7043289407783564,3.7910264111424099,3.8815517221663316,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",2.3616276067527311,2.1704200595829199,1.9928202388130882,1.9391714479895574,2.0126819258302144,2.001355640336401,1.9933289036644453,1.9500085162530467,1.9136739017896038,1.8845319285118542,1.8345323551893644,1.7975946970543799,1.7610472962119736,1.7224462869071855,1.6823191355089604,1.6480877409918537,1.6123472214233221,1.5903381263993037,1.5695956572117833,1.5478945843033403,1.5275707148029483,1.5050495117572027,1.4840910076938456,1.4645605235519565,1.4479541057109739,1.4252516250332774,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",2.3616276067527311,2.1704200595829199,2.0864796425024825,2.0717189672293945,2.1866762661370407,2.2151062562065542,2.2489940417080443,2.2501827209533269,2.2494349553128106,2.2560029791459786,2.248534260178749,2.248940417080437,2.2526991062562067,2.247095332671301,2.2421866931479646,2.2399433962264155,2.2409245283018868,2.2539155908639525,2.2677020854021852,2.2807994041708048,2.2944428997020854,2.3020645481628605,2.31524230387289,2.3259096325719963,2.3409255213505462,2.3529394240317778,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",2.3616276067527311,2.1704200595829199,2.187177499126173,2.2207727466837266,2.3744964210758202,2.4490127748916488,2.5417769035021469,2.5968658101334552,2.6434367045662808,2.7096017673548483,2.7481347482578649,2.8024308414286305,2.8708562568095974,2.9376637866413429,2.9873191908845858,3.052795629814097,3.1064079726276583,3.1847096473491865,3.2634672607885791,3.3443045668510543,3.4276507292654479,3.5087005214750979,3.6002245913713362,3.7043289407783564,3.7910264111424099,3.8815517221663316,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",2.3616276067527311,2.1704200595829199,1.9928202388130882,1.9391714479895574,2.0126819258302144,2.001355640336401,1.9933289036644453,1.9500085162530467,1.9136739017896038,1.8845319285118542,1.8345323551893644,1.7975946970543799,1.7610472962119736,1.7224462869071855,1.6823191355089604,1.6480877409918537,1.6123472214233221,1.5903381263993037,1.5695956572117833,1.5478945843033403,1.5275707148029483,1.5050495117572027,1.4840910076938456,1.4645605235519565,1.4479541057109739,1.4252516250332774,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",2.3616276067527311,2.1704200595829199,2.0864796425024825,2.0717189672293945,2.1866762661370407,2.2151062562065542,2.2489940417080443,2.2501827209533269,2.2494349553128106,2.2560029791459786,2.248534260178749,2.248940417080437,2.2526991062562067,2.247095332671301,2.2421866931479646,2.2399433962264155,2.2409245283018868,2.2539155908639525,2.2677020854021852,2.2807994041708048,2.2944428997020854,2.3020645481628605,2.31524230387289,2.3259096325719963,2.3409255213505462,2.3529394240317778,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",2.3616276067527311,2.1704200595829199,2.187177499126173,2.2207727466837266,2.3744964210758202,2.4490127748916488,2.5417769035021469,2.5968658101334552,2.6434367045662808,2.7096017673548483,2.7481347482578649,2.8024308414286305,2.8708562568095974,2.9376637866413429,2.9873191908845858,3.052795629814097,3.1064079726276583,3.1847096473491865,3.2634672607885791,3.3443045668510543,3.4276507292654479,3.5087005214750979,3.6002245913713362,3.7043289407783564,3.7910264111424099,3.8815517221663316,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",2.3616276067527311,2.1704200595829199,1.9928202388130882,1.9391714479895574,2.0126819258302144,2.001355640336401,1.9933289036644453,1.9500085162530467,1.9136739017896038,1.8845319285118542,1.8345323551893644,1.7975946970543799,1.7610472962119736,1.7224462869071855,1.6823191355089604,1.6480877409918537,1.6123472214233221,1.5903381263993037,1.5695956572117833,1.5478945843033403,1.5275707148029483,1.5050495117572027,1.4840910076938456,1.4645605235519565,1.4479541057109739,1.4252516250332774,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",2.3616276067527311,2.1704200595829199,2.0864796425024825,2.0717189672293945,2.1866762661370407,2.2151062562065542,2.2489940417080443,2.2501827209533269,2.2494349553128106,2.2560029791459786,2.248534260178749,2.248940417080437,2.2526991062562067,2.247095332671301,2.2421866931479646,2.2399433962264155,2.2409245283018868,2.2539155908639525,2.2677020854021852,2.2807994041708048,2.2944428997020854,2.3020645481628605,2.31524230387289,2.3259096325719963,2.3409255213505462,2.3529394240317778,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",2.3616276067527311,2.1704200595829199,2.187177499126173,2.2207727466837266,2.3744964210758202,2.4490127748916488,2.5417769035021469,2.5968658101334552,2.6434367045662808,2.7096017673548483,2.7481347482578649,2.8024308414286305,2.8708562568095974,2.9376637866413429,2.9873191908845858,3.052795629814097,3.1064079726276583,3.1847096473491865,3.2634672607885791,3.3443045668510543,3.4276507292654479,3.5087005214750979,3.6002245913713362,3.7043289407783564,3.7910264111424099,3.8815517221663316,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",2.3616276067527311,2.1704200595829199,1.9928202388130882,1.9391714479895574,2.0126819258302144,2.001355640336401,1.9933289036644453,1.9500085162530467,1.9136739017896038,1.8845319285118542,1.8345323551893644,1.7975946970543799,1.7610472962119736,1.7224462869071855,1.6823191355089604,1.6480877409918537,1.6123472214233221,1.5903381263993037,1.5695956572117833,1.5478945843033403,1.5275707148029483,1.5050495117572027,1.4840910076938456,1.4645605235519565,1.4479541057109739,1.4252516250332774,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644,1.4038614938086644]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",2.3616276067527311,2.1704200595829199,2.0864796425024825,2.0717189672293945,2.1866762661370407,2.2151062562065542,2.2489940417080443,2.2501827209533269,2.2494349553128106,2.2560029791459786,2.248534260178749,2.248940417080437,2.2526991062562067,2.247095332671301,2.2421866931479646,2.2399433962264155,2.2409245283018868,2.2539155908639525,2.2677020854021852,2.2807994041708048,2.2944428997020854,2.3020645481628605,2.31524230387289,2.3259096325719963,2.3409255213505462,2.3529394240317778,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528,2.3663018867924528]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",2.3616276067527311,2.1704200595829199,2.187177499126173,2.2207727466837266,2.3744964210758202,2.4490127748916488,2.5417769035021469,2.5968658101334552,2.6434367045662808,2.7096017673548483,2.7481347482578649,2.8024308414286305,2.8708562568095974,2.9376637866413429,2.9873191908845858,3.052795629814097,3.1064079726276583,3.1847096473491865,3.2634672607885791,3.3443045668510543,3.4276507292654479,3.5087005214750979,3.6002245913713362,3.7043289407783564,3.7910264111424099,3.8815517221663316,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573,3.9732231554199573]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF-Low",{"$f":"L295*L175","v":20.735090387288977},{"$f":"M295*M175","v":19.047606442899706},17.481019134868411,17.002655255972442,17.639144397975997,17.531875409346874,17.453587880485884,17.066474534246666,16.740819292855452,16.478347182907655,16.033812784355046,15.710977652255281,15.39155336889265,15.054180547568802,14.703469244348314,14.404286856268802,14.091914715239836,13.899555224729914,13.718266044030987,13.528598666811193,13.350968047377767,13.154132732757953,12.970955407244212,12.8002589758441,12.655118883913913,12.456699202790844,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"L296*L176","v":20.735090387288977},{"$f":"M296*M176","v":19.047606442899706},18.302599424031776,18.164831904667334,19.164030796425024,19.404330804369415,19.692191829195636,19.693599173783518,19.678056989076467,19.726490049652437,19.652189433962267,19.655739245283019,19.688590188679246,19.639613207547171,19.596711698113211,19.57710528301887,19.585680377358493,19.699222264150947,19.8197162264151,19.934186792452834,20.053430943396226,20.1200441509434,20.235217735849059,20.328450188679248,20.459689056603775,20.56469056603774,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":"L297*L177","v":20.735090387288977},{"$f":"M297*M177","v":19.047606442899706},19.185921022334789,19.471735442922917,20.810086634308487,21.453351908050845,22.255798567064797,22.727769570288,23.124784291545822,23.692757853750791,24.018697699773739,24.493245554086233,25.091283684515883,25.675181495245337,26.109169728331281,26.68143380457521,27.150005680765734,27.834362317831889,28.522703859292182,29.229221914278217,29.957667373780016,30.666042557692357,31.46596292858548,32.375834942402832,33.133570833384667,33.924762051733737,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":"L298*L178","v":20.735090387288977},{"$f":"M298*M178","v":19.047606442899706},17.481019134868411,17.002655255972442,17.639144397975997,17.531875409346874,17.453587880485884,17.066474534246666,16.740819292855452,16.478347182907655,16.033812784355046,15.710977652255281,15.39155336889265,15.054180547568802,14.703469244348314,14.404286856268802,14.091914715239836,13.899555224729914,13.718266044030987,13.528598666811193,13.350968047377767,13.154132732757953,12.970955407244212,12.8002589758441,12.655118883913913,12.456699202790844,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727,12.269749455887727]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":"L299*L179","v":20.735090387288977},{"$f":"M299*M179","v":19.047606442899706},18.302599424031776,18.164831904667334,19.164030796425024,19.404330804369415,19.692191829195636,19.693599173783518,19.678056989076467,19.726490049652437,19.652189433962267,19.655739245283019,19.688590188679246,19.639613207547171,19.596711698113211,19.57710528301887,19.585680377358493,19.699222264150947,19.8197162264151,19.934186792452834,20.053430943396226,20.1200441509434,20.235217735849059,20.328450188679248,20.459689056603775,20.56469056603774,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604,20.68147849056604]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":"L300*L180","v":20.735090387288977},{"$f":"M300*M180","v":19.047606442899706},19.185921022334789,19.471735442922917,20.810086634308487,21.453351908050845,22.255798567064797,22.727769570288,23.124784291545822,23.692757853750791,24.018697699773739,24.493245554086233,25.091283684515883,25.675181495245337,26.109169728331281,26.68143380457521,27.150005680765734,27.834362317831889,28.522703859292182,29.229221914278217,29.957667373780016,30.666042557692357,31.46596292858548,32.375834942402832,33.133570833384667,33.924762051733737,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427,34.725970378370427]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":"L301*L181","v":19.562148675935124},{"$f":"M301*M181","v":17.797444488579941},16.175057605032901,15.578010632182778,16.000821310350204,15.743997703979689,15.514743300188265,15.01506557514846,14.575816218630816,14.196807194789303,13.667266046160766,13.392080493055131,13.119802356779203,12.832224837458533,12.533277559541755,12.278253670389311,12.011986799603751,11.848019041674814,11.693487646227785,11.531814653059886,11.380401825281965,11.21261886259116,11.05647800731915,10.910975900462077,10.787258087546757,10.618124606497917,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":"L302*L182","v":19.562148675935124},{"$f":"M302*M182","v":17.797444488579941},16.935259764978483,16.642809036742804,17.384076315789475,17.425502548824895,17.504670291294278,17.326406951340619,17.133196242965909,16.995222442899706,16.75158023833168,16.754606107249256,16.782608341608739,16.740860228401193,16.704290863952338,16.687578301886795,16.694887735849058,16.791671151936448,16.894380536246281,16.991955561072498,17.093599602780536,17.150380883813312,17.24855516385303,17.328026762661374,17.439895134061569,17.529398709036744,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":"L303*L183","v":19.562148675935124},{"$f":"M303*M183","v":17.797444488579941},17.752590701240774,17.840207731692605,18.877246547552769,19.265567162480973,19.783496898925044,19.995866738027605,20.134176233113173,20.412333314073191,20.473603874521093,20.878109768643299,21.387879113231502,21.885595210478005,22.255527972090164,22.743327442115024,23.142739396076056,23.726086872751441,24.312831092874916,24.915069023040356,25.535997933027588,26.139818884989481,26.821673205716454,27.597250608798756,28.243146763010955,28.917560330139171,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":"L304*L184","v":19.562148675935124},{"$f":"M304*M184","v":17.797444488579941},16.175057605032901,15.578010632182778,16.000821310350204,15.743997703979689,15.514743300188265,15.01506557514846,14.575816218630816,14.196807194789303,13.667266046160766,13.392080493055131,13.119802356779203,12.832224837458533,12.533277559541755,12.278253670389311,12.011986799603751,11.848019041674814,11.693487646227785,11.531814653059886,11.380401825281965,11.21261886259116,11.05647800731915,10.910975900462077,10.787258087546757,10.618124606497917,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551,10.458768128874551]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":"L305*L185","v":19.562148675935124},{"$f":"M305*M185","v":17.797444488579941},16.935259764978483,16.642809036742804,17.384076315789475,17.425502548824895,17.504670291294278,17.326406951340619,17.133196242965909,16.995222442899706,16.75158023833168,16.754606107249256,16.782608341608739,16.740860228401193,16.704290863952338,16.687578301886795,16.694887735849058,16.791671151936448,16.894380536246281,16.991955561072498,17.093599602780536,17.150380883813312,17.24855516385303,17.328026762661374,17.439895134061569,17.529398709036744,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773,17.628949056603773]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":"L306*L186","v":19.562148675935124},{"$f":"M306*M186","v":17.797444488579941},17.752590701240774,17.840207731692605,18.877246547552769,19.265567162480973,19.783496898925044,19.995866738027605,20.134176233113173,20.412333314073191,20.473603874521093,20.878109768643299,21.387879113231502,21.885595210478005,22.255527972090164,22.743327442115024,23.142739396076056,23.726086872751441,24.312831092874916,24.915069023040356,25.535997933027588,26.139818884989481,26.821673205716454,27.597250608798756,28.243146763010955,28.917560330139171,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683,29.600512507878683]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",{"$f":"L307*L187","v":23.385623771267799},{"$f":"M307*M187","v":21.145968556504471},19.097727767276176,18.274234613467456,18.645887897276275,18.221675986716154,17.830592820465618,17.131994820392769,16.507478655097241,15.955452390476562,15.23946027455805,14.932619148430735,14.629019889632866,14.308361305337991,13.975025058672935,13.690664864419329,13.393768368363537,13.210938815999016,13.038631124458284,12.858360311807848,12.689529927868092,12.502446294167083,12.328344000912777,12.166104269146103,12.028154756141062,11.839565249151436,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",{"$f":"L308*L188","v":23.385623771267799},{"$f":"M308*M188","v":21.145968556504471},19.995290808672625,19.523327088778551,20.257806264746772,20.167804094008606,20.117551568950681,19.76920531320755,19.403775886858657,19.100524423038731,18.678574099304868,18.681948044687193,18.713171475670311,18.6666209285005,18.625844859980141,18.607209792452835,18.615360056603773,18.723276813306853,18.837801223435953,18.946600650446875,19.059937167825225,19.123250201588885,19.232717818272096,19.321331317775574,19.44606830585899,19.545867795431977,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",{"$f":"L309*L189","v":23.385623771267799},{"$f":"M309*M189","v":21.145968556504471},20.960305221459215,20.927970158681656,21.997809744130613,22.297444977796832,22.736533305413836,22.815024261508484,22.802461242702375,22.940933683368733,22.828755353778085,23.279792999747634,23.848202925317327,24.403173075629635,24.815660518678254,25.359573296865705,25.804931028617958,26.455383040529693,27.109622535370729,27.78113803683171,28.473494608008078,29.146775231893638,29.90706568052169,30.771860511045809,31.492056397359999,32.244050156035719,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",{"$f":"L310*L190","v":23.385623771267799},{"$f":"M310*M190","v":21.145968556504471},19.097727767276176,18.274234613467456,18.645887897276275,18.221675986716154,17.830592820465618,17.131994820392769,16.507478655097241,15.955452390476562,15.23946027455805,14.932619148430735,14.629019889632866,14.308361305337991,13.975025058672935,13.690664864419329,13.393768368363537,13.210938815999016,13.038631124458284,12.858360311807848,12.689529927868092,12.502446294167083,12.328344000912777,12.166104269146103,12.028154756141062,11.839565249151436,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577,11.661877429068577]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",{"$f":"L311*L191","v":23.385623771267799},{"$f":"M311*M191","v":21.145968556504471},19.995290808672625,19.523327088778551,20.257806264746772,20.167804094008606,20.117551568950681,19.76920531320755,19.403775886858657,19.100524423038731,18.678574099304868,18.681948044687193,18.713171475670311,18.6666209285005,18.625844859980141,18.607209792452835,18.615360056603773,18.723276813306853,18.837801223435953,18.946600650446875,19.059937167825225,19.123250201588885,19.232717818272096,19.321331317775574,19.44606830585899,19.545867795431977,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905,19.656869773584905]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",{"$f":"L312*L192","v":23.385623771267799},{"$f":"M312*M192","v":21.145968556504471},20.960305221459215,20.927970158681656,21.997809744130613,22.297444977796832,22.736533305413836,22.815024261508484,22.802461242702375,22.940933683368733,22.828755353778085,23.279792999747634,23.848202925317327,24.403173075629635,24.815660518678254,25.359573296865705,25.804931028617958,26.455383040529693,27.109622535370729,27.78113803683171,28.473494608008078,29.146775231893638,29.90706568052169,30.771860511045809,31.492056397359999,32.244050156035719,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589,33.005564752073589]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Coal-new-AvgCF-Low",{"$f":"$S$29","v":8.0800000000000011E-2},{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF-Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L235 * 1 + L357) +L255) * 1000 / (L135 * 8760)) + L275 + L315","v":116.48267618000165},{"$f":" (($S$36 * $S$34 * $S$32 * (M235 * 1 + M357) +M255) * 1000 / (M135 * 8760)) + M275 + M315","v":114.79519223561238},113.22860492758107,111.71355990570449,112.11588038654541,112.24427788377091,111.9538594766662,111.35455213987514,110.81671191362337,110.34200193056336,109.68534115914576,109.15027527179937,108.61872188186824,108.06914901283939,107.50623883611266,106.99492990038358,106.47035797092688,106.06575360660092,105.67232091276308,105.27049977454558,104.8806779369758,104.47165052029021,104.07626011622989,103.69340633000633,103.33606907434391,102.92549797130027,102.52631125282025,102.31412310694481,102.10193496106936,101.88974681519389,101.67755866931844,101.465370523443,101.25318237756753,101.04099423169208,100.82880608581664,100.61661793994119,100.40442979406575]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L236 * 1 + L358) +L256) * 1000 / (L136 * 8760)) + L276 + L316","v":116.48267618000165},114.79519223561238,114.05018521674444,112.87573655439938,113.64076678499444,114.11673327879345,114.19246342537595,113.981676779412,113.75394960984438,113.59014479730814,113.30371780875298,113.09503686482711,112.91575870165484,112.65458167281776,112.39948128987756,112.16774832713365,111.96412363304555,111.86542064602196,111.7737710951472,111.67608790018723,111.58314083299426,111.43756193847565,111.34052244483473,111.22159754284147,111.14063924703377,111.03348933454717,110.93804028749857,110.72585214162312,110.51366399574766,110.3014758498722,110.08928770399676,109.8770995581213,109.66491141224584,109.4527232663704,109.24053512049494,109.0283469746195,108.81615882874405]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-High",{"$f":" (($S$36 * $S$34 * $S$32 * (L237 * 1 + L359) +L257) * 1000 / (L137 * 8760)) + L277 + L317","v":116.48267618000165},114.79519223561238,114.93350681504745,114.18264009265496,115.28682262287791,116.16575438247489,116.75607016324511,117.01584717591648,117.20067691231374,117.55641260140649,117.67022607456445,117.93254317363032,118.31845219749148,118.69014996051592,118.91193932009563,119.27207684868999,119.52844893645278,120.0005606997029,120.47675872802428,120.97112302201261,121.48737726337805,121.98356034522462,122.57126763757115,123.26898229656506,123.81452102381466,124.39356082024317,124.98253217530296,124.77034402942752,124.55815588355205,124.3459677376766,124.13377959180116,123.92159144592569,123.70940330005024,123.4972151541748,123.28502700829932,123.07283886242388,122.86065071654843]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L238 * 1 + L360) +L258) * 1000 / (L138 * 8760)) + L278 + L318","v":90.623073996420757},88.935590052031486,87.369002744000198,86.147887316780469,86.616601500374557,86.678180617493041,86.4479075535139,85.908763454044006,85.431083911735044,85.016549607992744,84.420032902293329,83.945140676140397,83.473732127012795,82.984324212686204,82.481578657741821,82.030413837287512,81.566006789020321,81.221580088917491,80.888296320569623,80.546627013411481,80.216967627101539,79.868102912295768,79.532881157564532,79.210180221355628,78.913007102704341,78.562587167522892,78.223575872748796,78.07154930705687,77.919522741364915,77.76749617567296,77.615469609981034,77.463443044289079,77.311416478597152,77.159389912905198,77.007363347213271,76.855336781521316,76.70331021582939]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L239 * 1 + L361) +L259) * 1000 / (L139 * 8760)) + L279 + L319","v":90.623073996420757},88.935590052031486,88.190583033163563,87.310063965475365,88.141487898823584,88.550636012515582,88.686511502223652,88.535888093580866,88.368321607956062,88.264692474737529,88.038409551900543,87.889902269168132,87.770768946799393,87.56975687266457,87.374821111506719,87.203232264037581,87.059772451138969,87.02124712833853,86.989746502953736,86.952215139053123,86.919430523119999,86.83401433048121,86.797143486169389,86.738371434190782,86.717577275394206,86.670578530769788,86.635304907427113,86.483278341735172,86.331251776043217,86.179225210351277,86.027198644659336,85.875172078967395,85.723145513275455,85.571118947583514,85.419092381891573,85.267065816199633,85.115039250507692]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-High",{"$f":" (($S$36 * $S$34 * $S$32 * (L240 * 1 + L362) +L260) * 1000 / (L140 * 8760)) + L280 + L320","v":90.623073996420757},88.935590052031486,89.073904631466576,88.616967503730947,89.78754373670705,90.599657116197008,91.250118240092817,91.570058490085344,91.815048910425418,92.23096027883588,92.404917817712018,92.727408577971346,93.173462442636037,93.605325160362739,93.88727914172479,94.307560785593921,94.624097754546213,95.156387182019472,95.692734135830818,96.247250260878502,96.823666953503789,97.380012737230174,98.027888678905811,98.785756187914359,99.391459052175094,100.03065001646578,100.67979679523151,100.52777022953956,100.3757436638476,100.22371709815567,100.07169053246372,99.919663966771793,99.767637401079838,99.615610835387912,99.463584269695957,99.311557704004031,99.159531138312076]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L241 * 1 + L363) +L261) * 1000 / (L141 * 8760)) + L281 + L321","v":128.1822684666472},126.41756427929201,124.79517739574497,123.08571347247998,123.25724805703167,123.25330779409269,122.39628525588421,121.53968874611995,120.7389171368923,120.00294434887579,119.11653927739297,118.47340507141917,117.34865616566699,116.37963339754464,115.44105686188625,114.70023517807323,113.92434656608113,113.28820284528057,112.73611290480467,112.20918066823319,111.68876965365126,111.12001829471436,110.56091940156722,110.05309949569823,109.5107493595204,108.97892155447799,108.41966489373461,108.02451859357288,107.62937229341115,107.23422599324942,106.8390796930877,106.44393339292596,106.04878709276423,105.65364079260249,105.25849449244076,104.86334819227905,104.46820189211729]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L242 * 1 + L364) +L262) * 1000 / (L142 * 8760)) + L282 + L322","v":128.1822684666472},126.41756427929201,125.55537955569055,124.15051187704,124.64050306247094,124.9348126389379,124.38621224699021,123.85103012231211,123.29629716122739,122.80135959698619,122.2008534695639,121.83593068561329,121.01146215049653,120.2882687884873,119.61207016629683,119.10955980957073,118.60724750232643,118.23185495554219,117.93700579482316,117.66932157624581,117.40196743114984,117.05778031593651,116.7529965581011,116.47015035789752,116.16338640603522,115.89019565701682,115.58984582146383,115.1946995213021,114.79955322114037,114.40440692097864,114.00926062081692,113.61411432065518,113.21896802049345,112.82382172033171,112.42867542016998,112.03352912000827,111.63838281984651]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-High",{"$f":" (($S$36 * $S$34 * $S$32 * (L243 * 1 + L365) +L263) * 1000 / (L143 * 8760)) + L283 + L323","v":128.1822684666472},126.41756427929201,126.37271049195284,125.3479105719898,126.13367329423424,126.77487725259398,126.66503885462097,126.5204899089991,126.29727715137466,126.21847046815968,125.9228771057533,125.95943434700733,125.6167329221193,125.43300377056411,125.16330727443466,125.16530894979894,125.05509916255343,125.16627067635719,125.35545635145181,125.59243503821367,125.84436576139689,126.04721831711268,126.32611459996453,126.73937420403492,126.9666380349846,127.27835727811924,127.56140927273873,127.16626297257702,126.77111667241527,126.37597037225356,125.98082407209182,125.58567777193008,125.19053147176837,124.79538517160663,124.40023887144488,124.00509257128317,123.60994627112143]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L244 * 1 + L366) +L264) * 1000 / (L144 * 8760)) + L284 + L324","v":99.465105467162942},97.700401279807764,96.078014396260727,94.683953396583959,94.926732144149042,94.851092015601822,94.172060207269226,93.416660670585685,92.718391253008747,92.08362819107009,91.298404537714191,90.75959459684772,89.876546226911756,89.100733229332008,88.343510400868581,87.740426680012263,87.109030820526954,86.606762872728822,86.16739247266699,85.744021974519342,85.328232798784214,84.873167773371193,84.428319335668647,84.023227182225398,83.599571622407879,83.170578325697761,82.724705128639002,82.441594426523125,82.158483724407247,81.87537302229137,81.592262320175493,81.309151618059616,81.026040915943753,80.742930213827862,80.459819511711984,80.176708809596121,79.89359810748023]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L245 * 1 + L367) +L265) * 1000 / (L145 * 8760)) + L285 + L325","v":99.465105467162942},97.700401279807764,96.838216556206305,95.748751801143982,96.309987149588309,96.532596860447029,96.161987198375243,95.728002046777846,95.275771277343836,94.882043439180492,94.382718729885113,94.122120211041846,93.539352211741289,93.009368620274657,92.51452370527916,92.14975131150976,91.791931756772271,91.550414982990446,91.368285362685498,91.204162882531961,91.041430576282778,90.810929794593349,90.620396492202531,90.440278044424701,90.252208668922691,90.081852428236587,89.894886056368222,89.611775354252345,89.328664652136467,89.04555395002059,88.762443247904713,88.479332545788836,88.196221843672973,87.913111141557081,87.630000439441204,87.346889737325341,87.06377903520945]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-High",{"$f":" (($S$36 * $S$34 * $S$32 * (L246 * 1 + L368) +L266) * 1000 / (L146 * 8760)) + L286 + L326","v":99.465105467162942},97.700401279807764,97.6555474924686,96.946150496093779,97.80315738135161,98.372661474103111,98.44081380600602,98.397461833464831,98.276751267491107,98.299154310353984,98.104742366074518,98.245623872435885,98.144622983364059,98.154103602351469,98.065760813416986,98.205500451737976,98.239783416999259,98.484830703805443,98.786735919314125,99.127276344499819,99.483828906529837,99.800367795769517,100.19351453406595,100.70950189056208,101.05546029787207,101.47001404933901,101.86644950764313,101.58333880552726,101.30022810341137,101.01711740129551,100.73400669917962,100.45089599706375,100.16778529494789,99.884674592831999,99.601563890716108,99.318453188600245,99.035342486484353]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L247 * 1 + L369) +L267) * 1000 / (L147 * 8760)) + L287 + L327","v":203.66803244723843},201.4283772324751,199.38013644324681,198.55664328943809,196.88116518586304,194.0786689299461,191.13230559557746,189.54289628241236,188.15418512706123,186.83799088040675,185.1917497502244,184.08313220000758,182.81992284337335,181.32184386782396,180.19154471042143,178.94615936949697,177.58579027380677,176.44947097757392,175.46591537513643,174.2858963118619,173.23451902276727,172.20454828229327,171.21675581738307,170.10092773337195,169.1708222470761,168.09829528169291,167.08595410906307,166.20915958651821,165.33236506397333,164.45557054142847,163.57877601888356,162.7019814963387,161.82518697379379,160.94839245124894,160.07159792870405,159.19480340615917,158.31800888361431]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L248 * 1 + L370) +L268) * 1000 / (L148 * 8760)) + L288 + L328","v":203.66803244723843},201.4283772324751,200.27769948464325,199.80573576474919,198.49308355333352,196.02479703723856,193.41926434406253,192.18010677522713,191.05048235882265,189.98306291296893,188.63086357497122,187.83246109626404,186.9040744294108,185.68010349098645,184.84236451172862,183.86270429753048,182.807381962047,181.96180897488176,181.2650854741141,180.37413665050093,179.6049262627244,178.82535218971509,178.1211296347424,177.25615478200143,176.58873579679405,175.80459782797345,175.0809464535794,174.20415193103454,173.32735740848966,172.45056288594481,171.57376836339989,170.69697384085504,169.82017931831012,168.94338479576527,168.06659027322038,167.1897957506755,166.31300122813064]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-AvgCF-High",{"$f":" (($S$36 * $S$34 * $S$32 * (L249 * 1 + L371) +L269) * 1000 / (L149 * 8760)) + L289 + L329","v":203.66803244723843},201.4283772324751,201.24271389742984,201.21037883465229,200.23308703271738,198.15443792102678,196.03824608052568,195.22592572352806,194.44916771466637,193.82347217329894,192.78104482944445,192.43030605132446,192.03910587905781,191.4166556381156,191.03218017042673,190.61506780194335,189.9969529340612,189.69391520210459,189.53690678604889,189.20867403688578,189.01848370290728,188.84887722001983,188.79547749699199,188.70668397527166,188.63472388829504,188.50278018857719,188.42964143206808,187.55284690952323,186.67605238697834,185.79925786443349,184.92246334188857,184.04566881934372,183.1688742967988,182.29207977425395,181.41528525170907,180.53849072916418,179.66169620661933]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L250 * 1 + L372) +L270) * 1000 / (L150 * 8760)) + L290 + L330","v":154.983943210875},152.74428799611167,150.69604720688338,149.87255405307465,148.7774979075696,146.64931521310089,144.42744896169282,143.09061085612208,141.91857145677497,140.81904130855597,139.43655313418253,138.55526278185462,137.56413111178341,136.39988544716618,135.49554871504333,134.52264226864554,133.46379893355757,132.59782202352741,131.84427906406182,130.94771803419954,130.14656874997823,129.35558129507163,128.59849392588973,127.75303618645616,127.04753021729334,126.22562551952528,125.44993312097054,124.82173563364132,124.19353814631212,123.5653406589829,122.93714317165369,122.30894568432447,121.68074819699525,121.05255070966605,120.42435322233683,119.79615573500762,119.16795824767841]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L251 * 1 + L373) +L271) * 1000 / (L151 * 8760)) + L291 + L331","v":154.983943210875},152.74428799611167,151.59361024827982,151.12164652838575,150.38941627504008,148.59544332039334,146.71440771017788,145.72782134893686,144.81486868853639,143.96411334111812,142.87566695892934,142.30459167811108,141.64828269782086,140.75814507032868,140.14636851635052,139.43918719667906,138.68539062179781,138.11016002083522,137.64344916303949,137.03595837283856,136.51697598993536,135.97638520249342,135.50286774324906,134.90826323508563,134.46544376701127,133.93192806580583,133.44492546548688,132.81672797815764,132.18853049082844,131.56033300349924,130.93213551617001,130.3039380288408,129.67574054151157,129.04754305418237,128.41934556685317,127.79114807952394,127.16295059219473]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS-HighCF-High",{"$f":" (($S$36 * $S$34 * $S$32 * (L252 * 1 + L374) +L272) * 1000 / (L152 * 8760)) + L292 + L332","v":154.983943210875},152.74428799611167,152.5586246610664,152.52628959828886,152.12941975442394,150.72508420418157,149.33338944664104,148.77364029723782,148.21355404438012,147.80452260144813,147.02584821340258,146.90243663317153,146.78331414746788,146.49469721745783,146.33618417504863,146.19155070109193,145.87496159381197,145.84226624805808,145.91527047497425,145.87049575922339,145.9305334301182,145.99991023279819,146.17721560549865,146.35879242835586,146.51143185851228,146.63011042640957,146.79362044397556,146.16542295664632,145.53722546931712,144.90902798198792,144.28083049465869,143.65263300732948,143.02443552000025,142.39623803267105,141.76804054534185,141.13984305801262,140.51164557068341]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$). Material price index is removed. Coal-CCS is from AEO 2015 Reference Case."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2016 Reference Coal Prices. High and low coal prices were created using the ratio of reference case scenario coal prices in AEO 2014 to the high/low coal price scenarios in AEO 2014."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2014 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$). Material price index is removed. Coal-CCS is from AEO 2015 Reference Case."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2016 Reference Coal Prices. High and low coal prices were created using the ratio of reference case scenario coal prices in AEO 2014 to the high/low coal price scenarios in AEO 2014."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Conventional - Nuclear","index":12,"n_rows":388,"n_cols":48,"rows_kept":388,"cut":false,"hidden":false,"merged":[[385,7,385,11],[385,12,385,28],[386,7,386,11],[386,12,386,28],[387,7,387,11],[387,12,387,28],[382,7,382,11],[382,12,382,28],[383,7,383,11],[383,12,383,28],[384,7,384,11],[384,12,384,28],[378,7,378,11],[378,12,378,28],[379,7,379,11],[380,7,380,11],[381,7,381,11],[381,12,381,28],[375,7,375,11],[375,12,375,28],[376,7,376,11],[376,12,376,28],[377,7,377,11],[377,12,377,28],[372,7,372,11],[372,12,372,28],[373,7,373,11],[373,12,373,28],[374,7,374,11],[374,12,374,28],[224,0,241,4],[277,0,294,4],[322,0,339,4],[368,6,368,19],[370,7,370,11],[371,7,371,11],[371,12,371,28],[142,7,144,7],[142,9,144,9],[148,7,150,7],[148,9,150,9],[156,6,156,19],[171,0,188,4],[115,9,117,9],[120,9,122,9],[125,9,127,9],[130,9,132,9],[136,7,138,7],[136,9,138,9],[76,13,76,18],[82,6,82,19],[82,25,82,46],[85,7,122,7],[85,9,87,9],[90,9,92,9],[95,9,97,9],[100,9,102,9],[105,9,107,9],[110,9,112,9],[70,7,76,7],[70,9,72,9],[71,13,71,18],[71,21,71,27],[72,13,72,18],[72,21,72,22],[73,13,73,19],[73,21,73,22],[74,9,76,9],[75,13,75,18],[57,7,67,7],[57,9,59,9],[57,14,57,27],[58,20,58,23],[58,25,58,26],[59,18,59,19],[59,20,59,23],[61,9,63,9],[65,9,67,9],[52,7,54,7],[52,9,54,9],[53,14,53,17],[54,14,54,17],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,9,45,9],[47,9,49,9],[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[40,18,40,25],[27,9,29,9],[27,14,27,17]]}
["Nuclear Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear",0.91700000000000004,"*",null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear","Advanced Nuclear"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear",{"$f":"L12*8760","v":8032.92}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear",10.478999999999999,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear",{"$f":" $S$32 * (L32 + L58)","v":6368.6447459658148},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear",{"$f":"(L32 + L58)*($S$32-1)","v":882.56945329118707},null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Nuclear",5486.0752926746272,"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P46,Q41:Q46)","v":1.1608744696722724}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O49:AD49,O51:AD51)","v":0.5769479787021643}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.2820346808652239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear",94.721680000000006,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":8.3290299431659706E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear",2.1742400000000002,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,{"$f":"1+(1-$S$28)*((1+$S$24)^(O42+0.5)-1)","v":1.0734213539827795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.127295062301402]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear",0.70021195999999997,null,null,3,0.2,1.1854786672855142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.2483169606683553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.1,1.3161823175218239]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear",{"$f":"L44*L20","v":7.3375211288399989},null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O48","v":0.92524056254626186},{"$f":"1/((1+$S$30)*(1+$S$20))^P48","v":0.85607009858092309},0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511,0.58047383408621855,0.53707793679331839,0.49692629236983554,0.45977636229629487,0.42540374009649778,0.39360079579616741,0.36417542172110223,0.33694987205875476,0.31175968917353325,0.28845271019016766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear",{"$f":"$S$29","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit (ITC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Tax Credit (PTC)*",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* not currently included in LCOE calculation"]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear",{"$f":"L62+L66","v":0},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(Btu/kWh)","Load (%)","Forced","Planned","NOx","SO2","hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Nuclear",0,null,null,"Nuclear","Y",10452,1,0.04,0.06,0,0,0,0,0,0,0,"N"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Nuclear",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":105.96140442928309}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40","v":86.891948327411001},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L87*8760","v":8032.92},{"$f":"M87*8760","v":8032.92},8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92,8032.92]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999,10.478999999999999]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$S$32*(L112+L144)","v":6368.6447459658148},{"$f":"$S$32*(M112+M144)","v":6368.6447459658148},6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6334.8245519338707,6301.0114040099797,6267.1921045495274,6233.378302199334,6199.5614470891378,6165.7432530308442,6131.930446911605,6098.1123232795744,6064.2914122121947,6030.477667391383,5996.6623658372419,5962.845764888657,5929.0283894642025,5895.2099401363439,5861.3947410969422,5827.5771119136598,5793.7631518273611,5759.942105278682,5726.1250834785924,5692.3080616785028,5658.4910398784132,5624.6740180783245,5590.8569962782349,5557.0399744781453,5523.2229526780557,5489.4059308779661,5455.5889090778765,5421.7718872777868]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"(L112+L144)*($S$32-1)","v":882.56945329118707},{"$f":"(M112+M144)*($S$32-1)","v":882.56945329118707},882.56945329118707,882.56945329118707,882.56945329118707,882.56945329118707,882.56945329118707,882.56945329118707,882.56945329118707,877.88263665317606,873.19679646776672,868.51010379984712,863.82417292376704,859.13781899492869,854.45127951410268,849.76548669612509,845.07895697499998,840.3920409699183,835.70611806628392,831.01997942989362,826.33366072287765,821.64723468867169,816.96065983248252,812.27453540262763,807.58807420241703,802.9021214672016,798.2151866870646,793.52880965827103,788.84243262947746,784.15605560068389,779.46967857189031,774.78330154309663,770.09692451430305,765.41054748550948,760.72417045671591,756.03779342792234,751.35141639912877]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5456.941915280695,5427.8146075422128,5398.6820007496799,5369.554129275567,5340.4236280942096,5311.2919735167416,5282.1649602154803,5253.033366304574,5223.8993712422762,5194.7715493250989,5165.6423864073486,5136.5121041657794,5107.3811547755313,5078.2492803038613,5049.1202056943148,5019.9890377112424,4990.8610303601599,4961.7269185916175,{"$f":"AL112+($AL112-$AB112)/10","v":4932.5962738203216},4903.4656290490257,4874.3349842777297,4845.2043395064338,4816.0736947351379,4786.943049963842,4757.8124051925461,4728.6817604212501,4699.5511156499542,4670.4204708786583]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0.70021195999999997,0.52593239999999997,0.54449471999999999,0.58161935999999981,0.60121291999999993,0.60327539999999991,0.60121291999999993,0.61977523999999984,0.64349375999999991,0.66927475999999986,0.68268087999999993,0.71774303999999978,0.73733659999999979,0.75589891999999981,0.77549247999999993,0.78580487999999993,0.79405479999999995,0.81571083999999983,0.83942935999999979,0.86314787999999987,0.88686639999999983,0.91264739999999989,0.93842839999999994,0.96524063999999987,0.9930841199999999,1.0219588399999999,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997,1.0498023199999997]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"L127*L97","v":7.3375211288399989},{"$f":"M127*M97","v":5.5112456195999995},{"$f":"N127*N97","v":5.7057601708799996},6.0947892734399973,6.3001101886799988,6.3217229165999989,6.3001101886799988,6.4946247399599981,6.7431711110399988,7.0133302100399977,7.1538129415199991,7.5212293161599968,7.7265502313999974,7.9210647826799976,8.1263856979199982,8.2344493375199992,8.3209002491999993,8.5478338923599981,8.7963802634399979,9.0449266345199977,9.2934730055999974,9.5636321045999981,9.8337912035999988,10.114756666559998,10.406528493479998,10.709106684359998,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996,11.000878511279996]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":"$S$29","v":8.0800000000000011E-2},{"$f":"$S$29","v":8.0800000000000011E-2},{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear - Low"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L112 * 1 + L144) +L117) * 1000 / (L87 * 8760)) + L122 + L132","v":105.96140442928309},104.1351289200431,104.3296434713231,104.7186725738831,{"$f":" (($S$36 * $S$34 * $S$32 * (P112 * 1 + P144) +P117) * 1000 / (P87 * 8760)) + P122 + P132","v":104.92399348912309},104.94560621704309,104.92399348912309,105.1185080404031,105.3670544114831,105.18764399991545,104.87865088425697,104.79650963980653,104.55234600866426,104.2973354334335,104.05311342361784,103.71170575966508,103.34861468246088,103.12596928355053,102.92503187298237,102.72407376886528,102.52309839198729,102.3437254479749,102.16433822863851,101.99580057912277,101.83803698983175,101.69112853755432,101.53331952146037,101.08379217915233,100.63426483684428,100.18473749453621,99.735210152228163,99.285682809920104,98.836155467612059,98.386628125304,97.937100782995941,97.487573440687896,97.038046098379851]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - High"]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2016 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2014 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2016 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Conventional - Biopower","index":13,"n_rows":457,"n_cols":48,"rows_kept":457,"cut":false,"hidden":false,"merged":[[454,7,454,11],[454,12,454,28],[455,7,455,11],[455,12,455,28],[456,7,456,11],[456,12,456,28],[451,7,451,11],[451,12,451,28],[452,7,452,11],[452,12,452,28],[453,7,453,11],[453,12,453,28],[447,7,447,11],[447,12,447,28],[448,7,448,11],[449,7,449,11],[450,7,450,11],[450,12,450,28],[444,7,444,11],[444,12,444,28],[445,7,445,11],[445,12,445,28],[446,7,446,11],[446,12,446,28],[441,7,441,11],[441,12,441,28],[442,7,442,11],[442,12,442,28],[443,7,443,11],[443,12,443,28],[293,0,310,4],[346,0,363,4],[391,0,408,4],[437,6,437,19],[439,7,439,11],[440,7,440,11],[440,12,440,28],[208,7,216,7],[208,9,216,9],[220,7,228,7],[220,9,228,9],[233,6,233,19],[249,0,266,4],[140,9,148,9],[151,9,159,9],[162,9,170,9],[173,9,181,9],[184,9,192,9],[196,7,204,7],[196,9,204,9],[70,7,76,7],[70,9,72,9],[74,9,76,9],[82,6,82,19],[85,7,192,7],[85,9,93,9],[96,9,104,9],[107,9,115,9],[118,9,126,9],[129,9,137,9],[56,25,56,26],[57,7,67,7],[57,9,59,9],[57,18,57,19],[57,20,57,23],[61,9,63,9],[65,9,67,9],[47,9,49,9],[51,14,51,17],[52,7,54,7],[52,9,54,9],[52,14,52,17],[55,14,55,27],[37,14,37,15],[39,9,41,9],[43,9,45,9],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[34,14,34,17],[35,9,37,9],[35,14,35,17]]}
["Biopower Inputs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated",0.52100000000000002,"*",null,"Basis Year:",null,2014]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0.52100000000000002,null,null,"Biopower Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dedicated","Dedicated biomass plant"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated",{"$f":"L12*8760","v":4563.96},null,null,"CofireOld","Pulverized with sulfur dioxide (SO2) scrubbers and biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L13*8760","v":4563.96},null,null,"CofireNew","Advanced super critical with SO2 & NOx controls & biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L14*8760","v":4563.96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated",13.5,null,null,"Inflation Rate",null,null,null,2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",10.74,null,null,"Economic Lifetime (Years)",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",9.8761609907120746,null,null,"Interest Rate - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+S22)/(1+S20)-1","v":5.3658536585366123E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Dedicated",{"$f":" $S$32 * (L32 + L58)","v":3998.0274964600221},null,null,"Interest During Construction  - Nominal",null,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" $S$32 * (L33 + L59)","v":4118.3988823636564},null,null,"Rate of Return on Equity - Nominal",null,null,null,0.13]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" $S$32 * (L34 + L60)","v":4118.3988823636564},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+S25)/(1+S20) - 1","v":0.10243902439024399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated",{"$f":"(L32+L58)*($S$32-1)","v":280.48349646002225},null,null,"Tax Rate (Federal and State)",null,null,null,0.4]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(L33+L59)*($S$32-1)","v":288.9282075636562},null,null,"WACC - Nominal",null,null,null,{"$f":"IF(S28>0,S27*S22*(1-S28)+(1-S27)*S25,S27*S22+(1-S27)*S25)","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(L34+L60)*($S$32-1)","v":288.9282075636562},null,null,"WACC - Real",null,null,null,{"$f":" ((1+((1-S27)*((1+S26)*(1+S20)-1)) + (S27*((1+S23)*(1+S20)-1)*(1-S28))) / (1+S20)) - 1","v":5.4439024390244173E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Dedicated",3717.5439999999999,"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P44,Q41:Q44)","v":1.075448601673584}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",3829.4706747999999,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:T47,O49:T49)","v":0.80974345733223052}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",3829.4706747999999,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1268376951118464}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":" S29 / (1 - (1 / (1 + S29)^S21))","v":0.10245931565143668}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated",107.26927999999999,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":" S30 / (1 - (1 / (1 + S30)^S21))","v":8.3290299431659706E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",34.056320000000007]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",31.658560000000001,null,null,"Construction Duration yrs",null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated",5.34,null,null,"Index","Fraction*","Interest"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",6.4008000000000003,null,null,0,0.4,{"$f":"1+(1-$S$28)*((1+$S$24)^(O41+0.5)-1)","v":1.0235382907247959}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",4.5415200000000002,null,null,1,0.3,1.0734213539827795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.127295062301402]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated",2.9,null,null,3,0.1,1.1854786672855142]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",2.9,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated",{"$f":"L44*L20","v":39.15},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L45*L21","v":31.146000000000001},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.92524056254626186},{"$f":"1/((1+$S$30)*(1+$S$20))^P46","v":0.85607009858092309},0.79207077959004724,0.73285601368435149,0.67806811036672032,0.62737611988038511]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",28.640866873065015,null,"Factor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment Tax Credit (ITC)***",null,null,null,0]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated",{"$f":"$S$29","v":8.0800000000000011E-2},null,null,"Production Tax Credit (PTC)***",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"$S$29","v":8.0800000000000011E-2},null,null,"*** not currently included in LCOE calculation"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"$S$29","v":8.0800000000000011E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated",{"$f":"L62+L66","v":0},null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L63+L67","v":0},null,null,null,"Install (Y/N)","(Btu/kWh)","Load (%)","Forced","Planned","NOx","SO2","hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L64+L68","v":0},null,null,"Dedicated","Y",13500,0.4,0.09,0.08,0,0.08,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CofireOld","N",10740.20434,0.4,0.06,0.1,6.2E-2,0.11,4.4000000000000002E-6,205,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Dedicated",0,null,null,"CofireNew","Y",9370,0.4,0.06,0.1,6.2E-2,0.11,4.4000000000000002E-6,205,0,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Dedicated",0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":150.21019639074825}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" (($S$36 * $S$34 * $S$32 * (L33 * 1 + L59) +L37) * 1000 / (L13 * 8760)) + L41 + L49","v":129.70080698024782}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" (($S$36 * $S$34 * $S$32 * (L34 * 1 + L60) +L38) * 1000 / (L14 * 8760)) + L42 + L50","v":124.81102553281923}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40+L48","v":144.4422492306384},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(((L33*$S$36*(1-$S$28*$S$33))/(8760*L13*(1-$S$28))+L37/(8760*L13))*1000)+L41+L49","v":123.75920023573138}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(((L34*$S$36*(1-$S$28*$S$33))/(8760*L14*(1-$S$28))+L38/(8760*L14))*1000)+L42+L50","v":118.8694187883028}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The same CF is assumed for all biomass technologies."]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated - Low",{"$f":"L86*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L87*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"L88*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L89*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L90*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"L91*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L92*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L93*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,{"$f":"AF93*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L94*8760","v":4563.96},{"$f":"M94*8760","v":4563.96},4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96,4563.96]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated - Low",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74,10.74]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Dedicated - Low",{"$f":"$S$32*(L141+L209)","v":3998.0274964600221},3990.9349441079494,3983.8423917558762,3928.4029838811771,3910.4954021131603,3914.4599365395238,3899.5302758543303,3884.5984083925223,3869.6671401548283,3854.7334067038205,3839.8041719431831,3824.8709034677195,3809.9415861986099,3795.0098394375218,3780.0771371402325,3765.1484757106291,3750.2161280398341,3735.2818056517572,3720.3520294214732,3705.4221171899194,3690.4904048402468,3675.5583158599993,3660.6254752671416,3645.695129916734,3630.7630424704867,3615.8331396672879,3600.8990476303034,3585.9673395893506,3571.0356315483973,3556.1039235074441,3541.1722154664913,3526.240507425538,3511.3087993845847,3496.3770913436319,3481.4453833026787,3466.5136752617254,3451.5819672207722]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"$S$32*(L142+L210)","v":3998.0274964600221},3990.9349441079494,3983.8423917558762,3928.4029838811771,3910.4954021131603,3914.4599365395238,3899.5302758543303,3884.5984083925223,3869.6671401548283,3854.7334067038205,3839.8041719431831,3824.8709034677195,3809.9415861986099,3795.0098394375218,3780.0771371402325,3765.1484757106291,3750.2161280398341,3735.2818056517572,3720.3520294214732,3705.4221171899194,3690.4904048402468,3675.5583158599993,3660.6254752671416,3645.695129916734,3630.7630424704867,3615.8331396672879,3600.8990476303034,3585.9673395893506,3571.0356315483973,3556.1039235074441,3541.1722154664913,3526.240507425538,3511.3087993845847,3496.3770913436319,3481.4453833026787,3466.5136752617254,3451.5819672207722]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"$S$32*(L143+L211)","v":3998.0274964600221},3990.9349441079494,3983.8423917558762,3928.4029838811771,3910.4954021131603,3914.4599365395238,3899.5302758543303,3884.5984083925223,3869.6671401548283,3854.7334067038205,3839.8041719431831,3824.8709034677195,3809.9415861986099,3795.0098394375218,3780.0771371402325,3765.1484757106291,3750.2161280398341,3735.2818056517572,3720.3520294214732,3705.4221171899194,3690.4904048402468,3675.5583158599993,3660.6254752671416,3645.695129916734,3630.7630424704867,3615.8331396672879,3600.8990476303034,3585.9673395893506,3571.0356315483973,3556.1039235074441,3541.1722154664913,3526.240507425538,3511.3087993845847,3496.3770913436319,3481.4453833026787,3466.5136752617254,3451.5819672207722]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"$S$32*(L144+L212)","v":4118.3988823636564},4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"$S$32*(L145+L213)","v":4118.3988823636564},4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"$S$32*(L146+L214)","v":4118.3988823636564},4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"$S$32*(L147+L215)","v":4118.3988823636564},4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"$S$32*(L148+L216)","v":4118.3988823636564},4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"$S$32*(L149+L217)","v":4118.3988823636564},4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated - Low",{"$f":"(L141+L209)*($S$32-1)","v":280.48349646002225},279.98591511914941,279.48833377827651,275.59895608486715,274.34264127665625,274.62077505105549,273.57337769482109,272.52582552113699,271.47831538630197,270.43063230326931,269.38326482797208,268.33561436551707,267.28824110179926,266.24069739593085,265.19308665397153,264.14575940098223,263.09817353801117,262.05044913782183,261.00304367546732,259.95562867187982,258.90808738016045,257.86051966574615,256.8128992215963,255.76545383235225,254.7178862255565,253.67047188341968,252.62276364361944,251.57522265418027,250.5276816647411,249.48014067530193,248.43259968586273,247.38505869642356,246.33751770698439,245.28997671754522,244.24243572810605,243.19489473866687,242.14735374922768]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"(L142+L210)*($S$32-1)","v":280.48349646002225},279.98591511914941,279.48833377827651,275.59895608486715,274.34264127665625,274.62077505105549,273.57337769482109,272.52582552113699,271.47831538630197,270.43063230326931,269.38326482797208,268.33561436551707,267.28824110179926,266.24069739593085,265.19308665397153,264.14575940098223,263.09817353801117,262.05044913782183,261.00304367546732,259.95562867187982,258.90808738016045,257.86051966574615,256.8128992215963,255.76545383235225,254.7178862255565,253.67047188341968,252.62276364361944,251.57522265418027,250.5276816647411,249.48014067530193,248.43259968586273,247.38505869642356,246.33751770698439,245.28997671754522,244.24243572810605,243.19489473866687,242.14735374922768]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"(L143+L211)*($S$32-1)","v":280.48349646002225},279.98591511914941,279.48833377827651,275.59895608486715,274.34264127665625,274.62077505105549,273.57337769482109,272.52582552113699,271.47831538630197,270.43063230326931,269.38326482797208,268.33561436551707,267.28824110179926,266.24069739593085,265.19308665397153,264.14575940098223,263.09817353801117,262.05044913782183,261.00304367546732,259.95562867187982,258.90808738016045,257.86051966574615,256.8128992215963,255.76545383235225,254.7178862255565,253.67047188341968,252.62276364361944,251.57522265418027,250.5276816647411,249.48014067530193,248.43259968586273,247.38505869642356,246.33751770698439,245.28997671754522,244.24243572810605,243.19489473866687,242.14735374922768]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"(L144+L212)*($S$32-1)","v":288.9282075636562},288.9282075636562,288.9282075636562,285.68601523054042,284.95365905427724,285.6906996368939,285.0272660327276,284.36363504651865,283.7000322253665,283.03626399763272,282.37284448391694,281.70909851711605,281.04567045381617,280.38202052402403,279.71837426650683,279.05495420615699,278.39130508724747,277.72751496500126,277.06404184554071,276.40053667617809,275.73691436062387,275.07328928060411,274.40959859720618,273.7460821882504,273.08244127800532,272.41894342404339,271.75517801583698,271.09156530869592,270.42795260155492,269.76433989441387,269.10072718727281,268.43711448013175,267.7735017729907,267.10988906584964,266.44627635870859,265.78266365156759,265.11905094442653]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"(L145+L213)*($S$32-1)","v":288.9282075636562},288.9282075636562,288.9282075636562,285.68601523054042,284.95365905427724,285.6906996368939,285.0272660327276,284.36363504651865,283.7000322253665,283.03626399763272,282.37284448391694,281.70909851711605,281.04567045381617,280.38202052402403,279.71837426650683,279.05495420615699,278.39130508724747,277.72751496500126,277.06404184554071,276.40053667617809,275.73691436062387,275.07328928060411,274.40959859720618,273.7460821882504,273.08244127800532,272.41894342404339,271.75517801583698,271.09156530869592,270.42795260155492,269.76433989441387,269.10072718727281,268.43711448013175,267.7735017729907,267.10988906584964,266.44627635870859,265.78266365156759,265.11905094442653]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"(L146+L214)*($S$32-1)","v":288.9282075636562},288.9282075636562,288.9282075636562,285.68601523054042,284.95365905427724,285.6906996368939,285.0272660327276,284.36363504651865,283.7000322253665,283.03626399763272,282.37284448391694,281.70909851711605,281.04567045381617,280.38202052402403,279.71837426650683,279.05495420615699,278.39130508724747,277.72751496500126,277.06404184554071,276.40053667617809,275.73691436062387,275.07328928060411,274.40959859720618,273.7460821882504,273.08244127800532,272.41894342404339,271.75517801583698,271.09156530869592,270.42795260155492,269.76433989441387,269.10072718727281,268.43711448013175,267.7735017729907,267.10988906584964,266.44627635870859,265.78266365156759,265.11905094442653]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"(L147+L215)*($S$32-1)","v":288.9282075636562},288.9282075636562,288.9282075636562,285.68601523054042,284.95365905427724,285.6906996368939,285.0272660327276,284.36363504651865,283.7000322253665,283.03626399763272,282.37284448391694,281.70909851711605,281.04567045381617,280.38202052402403,279.71837426650683,279.05495420615699,278.39130508724747,277.72751496500126,277.06404184554071,276.40053667617809,275.73691436062387,275.07328928060411,274.40959859720618,273.7460821882504,273.08244127800532,272.41894342404339,271.75517801583698,271.09156530869592,270.42795260155492,269.76433989441387,269.10072718727281,268.43711448013175,267.7735017729907,267.10988906584964,266.44627635870859,265.78266365156759,265.11905094442653]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"(L148+L216)*($S$32-1)","v":288.9282075636562},288.9282075636562,288.9282075636562,285.68601523054042,284.95365905427724,285.6906996368939,285.0272660327276,284.36363504651865,283.7000322253665,283.03626399763272,282.37284448391694,281.70909851711605,281.04567045381617,280.38202052402403,279.71837426650683,279.05495420615699,278.39130508724747,277.72751496500126,277.06404184554071,276.40053667617809,275.73691436062387,275.07328928060411,274.40959859720618,273.7460821882504,273.08244127800532,272.41894342404339,271.75517801583698,271.09156530869592,270.42795260155492,269.76433989441387,269.10072718727281,268.43711448013175,267.7735017729907,267.10988906584964,266.44627635870859,265.78266365156759,265.11905094442653]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"(L149+L217)*($S$32-1)","v":288.9282075636562},288.9282075636562,288.9282075636562,285.68601523054042,284.95365905427724,285.6906996368939,285.0272660327276,284.36363504651865,283.7000322253665,283.03626399763272,282.37284448391694,281.70909851711605,281.04567045381617,280.38202052402403,279.71837426650683,279.05495420615699,278.39130508724747,277.72751496500126,277.06404184554071,276.40053667617809,275.73691436062387,275.07328928060411,274.40959859720618,273.7460821882504,273.08244127800532,272.41894342404339,271.75517801583698,271.09156530869592,270.42795260155492,269.76433989441387,269.10072718727281,268.43711448013175,267.7735017729907,267.10988906584964,266.44627635870859,265.78266365156759,265.11905094442653]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Dedicated - Low",3717.5439999999999,3710.9490289887999,3704.3540579775995,3652.80402779631,3636.1527608365041,3639.8391614884681,3625.9568981595094,3612.0725828713853,3598.1888247685265,3584.3027744005512,3570.4209071152109,3556.5352891022026,3542.6533450968104,3528.7691420415908,3514.884050486261,3501.002716309647,3487.1179545018231,3473.2313565139352,3459.3489857460058,3445.4664885180396,3431.5823174600864,3417.697796194253,3403.8125760455455,3389.9296760843818,3376.0451562449302,3362.1626677838681,3348.2762839866841,{"$f":"AL141+($AL141-$AB141)/10","v":3334.3921169351702},{"$f":"AM141+($AL141-$AB141)/10","v":3320.5079498836562},3306.6237828321423,3292.7396157806284,3278.8554487291144,3264.9712816776005,3251.0871146260865,3237.2029475745726,3223.3187805230586,3209.4346134715447]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",3717.5439999999999,3710.9490289887999,3704.3540579775995,3652.80402779631,3636.1527608365041,3639.8391614884681,3625.9568981595094,3612.0725828713853,3598.1888247685265,3584.3027744005512,3570.4209071152109,3556.5352891022026,3542.6533450968104,3528.7691420415908,3514.884050486261,3501.002716309647,3487.1179545018231,3473.2313565139352,3459.3489857460058,3445.4664885180396,3431.5823174600864,3417.697796194253,3403.8125760455455,3389.9296760843818,3376.0451562449302,3362.1626677838681,3348.2762839866841,{"$f":"AL142+($AL142-$AB142)/10","v":3334.3921169351702},3320.5079498836562,3306.6237828321423,3292.7396157806284,3278.8554487291144,3264.9712816776005,3251.0871146260865,3237.2029475745726,3223.3187805230586,3209.4346134715447]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",3717.5439999999999,3710.9490289887999,3704.3540579775995,3652.80402779631,3636.1527608365041,3639.8391614884681,3625.9568981595094,3612.0725828713853,3598.1888247685265,3584.3027744005512,3570.4209071152109,3556.5352891022026,3542.6533450968104,3528.7691420415908,3514.884050486261,3501.002716309647,3487.1179545018231,3473.2313565139352,3459.3489857460058,3445.4664885180396,3431.5823174600864,3417.697796194253,3403.8125760455455,3389.9296760843818,3376.0451562449302,3362.1626677838681,3348.2762839866841,{"$f":"AL143+($AL143-$AB143)/10","v":3334.3921169351702},3320.5079498836562,3306.6237828321423,3292.7396157806284,3278.8554487291144,3264.9712816776005,3251.0871146260865,3237.2029475745726,3223.3187805230586,3209.4346134715447]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,{"$f":"AL144+($AL144-$AB144)/10","v":3593.0628175394031},3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,{"$f":"AL145+($AL145-$AB145)/10","v":3593.0628175394031},3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,{"$f":"AL146+($AL146-$AB146)/10","v":3593.0628175394031},3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,{"$f":"AL147+($AL147-$AB147)/10","v":3593.0628175394031},3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,{"$f":"AL148+($AL148-$AB148)/10","v":3593.0628175394031},3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,{"$f":"AL149+($AL149-$AB149)/10","v":3593.0628175394031},3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated - Low",107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated - Low",5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",6.6564862610864877,6.7950487483952164,6.933611235703947,7.0721737230126758,7.2107362103214063,7.3492986976301351,7.5022828799113466,7.655267062192558,7.8082512444737704,7.961235426754981,8.1142196090361924,8.2831265078861271,8.4520334067360636,8.6209403055860001,8.7898472044359348,8.9587541032858695,9.1452409678341269,9.3317278323823842,9.5182146969306434,9.7047015614789007,9.8911884260271599,10.09708499322385,10.302981560420541,10.50887812761723,10.71477469481392,10.920671262010611,11.147997709297254,11.375324156583897,11.602650603870542,11.829977051157186,12.057303498443831,12.308290264952671,12.559277031461512,12.810263797970352,13.061250564479195,13.312237330988035,13.312237330988035]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",6.6564862610864877,6.7950487483952164,6.933611235703947,7.0721737230126758,7.2107362103214063,7.3492986976301351,7.5022828799113466,7.655267062192558,7.8082512444737704,7.961235426754981,8.1142196090361924,8.2831265078861271,8.4520334067360636,8.6209403055860001,8.7898472044359348,8.9587541032858695,9.1452409678341269,9.3317278323823842,9.5182146969306434,9.7047015614789007,9.8911884260271599,10.09708499322385,10.302981560420541,10.50887812761723,10.71477469481392,10.920671262010611,11.147997709297254,11.375324156583897,11.602650603870542,11.829977051157186,12.057303498443831,12.308290264952671,12.559277031461512,12.810263797970352,13.061250564479195,13.312237330988035,13.312237330988035]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",6.6564862610864877,6.7950487483952164,6.933611235703947,7.0721737230126758,7.2107362103214063,7.3492986976301351,7.5022828799113466,7.655267062192558,7.8082512444737704,7.961235426754981,8.1142196090361924,8.2831265078861271,8.4520334067360636,8.6209403055860001,8.7898472044359348,8.9587541032858695,9.1452409678341269,9.3317278323823842,9.5182146969306434,9.7047015614789007,9.8911884260271599,10.09708499322385,10.302981560420541,10.50887812761723,10.71477469481392,10.920671262010611,11.147997709297254,11.375324156583897,11.602650603870542,11.829977051157186,12.057303498443831,12.308290264952671,12.559277031461512,12.810263797970352,13.061250564479195,13.312237330988035,13.312237330988035]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated - Low",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9,2.9]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated - Low",{"$f":"L174*L108","v":39.15},39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"L175*L109","v":39.15},39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"L176*L110","v":39.15},39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15,39.15]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":"L177*L111","v":31.146000000000001},31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":"L178*L112","v":31.146000000000001},31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":"L179*L113","v":31.146000000000001},31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001,31.146000000000001]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":"L180*L114","v":28.042311661506709},28.042311661506709,28.042311661506709,28.042311661506709,28.042311661506709,28.042311661506709,27.820846233230135,27.599380804953558,27.377915376676988,27.156449948400414,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":"L181*L115","v":28.042311661506709},28.042311661506709,28.042311661506709,28.042311661506709,28.042311661506709,28.042311661506709,27.820846233230135,27.599380804953558,27.377915376676988,27.156449948400414,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":"L182*L116","v":28.042311661506709},28.042311661506709,28.042311661506709,28.042311661506709,28.042311661506709,28.042311661506709,27.820846233230135,27.599380804953558,27.377915376676988,27.156449948400414,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841,26.934984520123841]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated - Low",{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":"$S$29","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated - Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L141 * 1 + L209) +L152) * 1000 / (L86 * 8760)) + L163 + L185","v":150.21435639074826},150.06850300645513,{"$f":" (($S$36 * $S$34 * $S$32 * (N141 * 1 + N209) +N152) * 1000 / (N86 * 8760)) + N163 + N185","v":149.92264962216194},148.78257692895588,148.41432002005786,148.49584790092896,148.18882985873609,147.88176643572379,147.57471533533678,147.26761353956016,146.96060425620823,146.65351202232887,146.34650104224787,146.03944010136155,145.73235951054079,145.42536201734106,145.1182887191664,144.81117481231038,144.50415439401345,144.19713117894543,143.89007094570582,143.58300296732156,143.27591953254907,142.96888741069435,142.66181946385575,142.35479644267525,142.04768727282851,141.74062712819475,141.43356698356095,141.12650683892716,140.81944669429336,140.51238654965957,140.2053264050258,139.89826626039201,139.59120611575821,139.28414597112442,138.97708582649065]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L142 * 1 + L210) +L153) * 1000 / (L87 * 8760)) + L164 + L186","v":150.21435639074826},150.06850300645513,{"$f":" (($S$36 * $S$34 * $S$32 * (N142 * 1 + N210) +N153) * 1000 / (N87 * 8760)) + N164 + N186","v":149.92264962216194},148.78257692895588,148.41432002005786,148.49584790092896,148.18882985873609,147.88176643572379,147.57471533533678,147.26761353956016,146.96060425620823,146.65351202232887,146.34650104224787,146.03944010136155,145.73235951054079,145.42536201734106,145.1182887191664,144.81117481231038,144.50415439401345,144.19713117894543,143.89007094570582,143.58300296732156,143.27591953254907,142.96888741069435,142.66181946385575,142.35479644267525,142.04768727282851,141.74062712819475,141.43356698356095,141.12650683892716,140.81944669429336,140.51238654965957,140.2053264050258,139.89826626039201,139.59120611575821,139.28414597112442,138.97708582649065]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - High",{"$f":" (($S$36 * $S$34 * $S$32 * (L143 * 1 + L211) +L154) * 1000 / (L88 * 8760)) + L165 + L187","v":150.21435639074826},150.06850300645513,{"$f":" (($S$36 * $S$34 * $S$32 * (N143 * 1 + N211) +N154) * 1000 / (N88 * 8760)) + N165 + N187","v":149.92264962216194},148.78257692895588,148.41432002005786,148.49584790092896,148.18882985873609,147.88176643572379,147.57471533533678,147.26761353956016,146.96060425620823,146.65351202232887,146.34650104224787,146.03944010136155,145.73235951054079,145.42536201734106,145.1182887191664,144.81117481231038,144.50415439401345,144.19713117894543,143.89007094570582,143.58300296732156,143.27591953254907,142.96888741069435,142.66181946385575,142.35479644267525,142.04768727282851,141.74062712819475,141.43356698356095,141.12650683892716,140.81944669429336,140.51238654965957,140.2053264050258,139.89826626039201,139.59120611575821,139.28414597112442,138.97708582649065]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L144 * 1 + L212) +L155) * 1000 / (L89 * 8760)) + L166 + L188","v":129.95593042225062},130.09449290955936,{"$f":" (($S$36 * $S$34 * $S$32 * (N144 * 1 + N212) +N155) * 1000 / (N89 * 8760)) + N166 + N188","v":130.23305539686811},129.42125120948461,129.34514200788192,129.69974929933755,129.65826470139541,129.61672224590001,129.57518804627861,129.53360536190161,129.49212489421859,129.46647145163973,129.44091119443112,129.4152859026722,129.38966168734777,129.36410377600157,129.35605868763068,129.3479722676982,129.33997876911405,129.33197587591178,129.3239386442666,129.33531030493663,129.34666273563579,129.35806625047951,129.36943327091939,129.38084222469024,129.4136026317918,129.44640779934824,129.4792129669047,129.51201813446113,129.54482330201756,129.60128878879621,129.65775427557486,129.71421976235348,129.7706852491321,129.82715073591078,129.63262945618055]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L145 * 1 + L213) +L156) * 1000 / (L90 * 8760)) + L167 + L189","v":129.95593042225062},130.09449290955936,{"$f":" (($S$36 * $S$34 * $S$32 * (N145 * 1 + N213) +N156) * 1000 / (N90 * 8760)) + N167 + N189","v":130.23305539686811},129.42125120948461,129.34514200788192,129.69974929933755,129.65826470139541,129.61672224590001,129.57518804627861,129.53360536190161,129.49212489421859,129.46647145163973,129.44091119443112,129.4152859026722,129.38966168734777,129.36410377600157,129.35605868763068,129.3479722676982,129.33997876911405,129.33197587591178,129.3239386442666,129.33531030493663,129.34666273563579,129.35806625047951,129.36943327091939,129.38084222469024,129.4136026317918,129.44640779934824,129.4792129669047,129.51201813446113,129.54482330201756,129.60128878879621,129.65775427557486,129.71421976235348,129.7706852491321,129.82715073591078,129.63262945618055]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - High",{"$f":" (($S$36 * $S$34 * $S$32 * (L146 * 1 + L214) +L157) * 1000 / (L91 * 8760)) + L168 + L190","v":129.95593042225062},130.09449290955936,{"$f":" (($S$36 * $S$34 * $S$32 * (N146 * 1 + N214) +N157) * 1000 / (N91 * 8760)) + N168 + N190","v":130.23305539686811},129.42125120948461,129.34514200788192,129.69974929933755,129.65826470139541,129.61672224590001,129.57518804627861,129.53360536190161,129.49212489421859,129.46647145163973,129.44091119443112,129.4152859026722,129.38966168734777,129.36410377600157,129.35605868763068,129.3479722676982,129.33997876911405,129.33197587591178,129.3239386442666,129.33531030493663,129.34666273563579,129.35806625047951,129.36943327091939,129.38084222469024,129.4136026317918,129.44640779934824,129.4792129669047,129.51201813446113,129.54482330201756,129.60128878879621,129.65775427557486,129.71421976235348,129.7706852491321,129.82715073591078,129.63262945618055]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Low",{"$f":" (($S$36 * $S$34 * $S$32 * (L147 * 1 + L215) +L158) * 1000 / (L92 * 8760)) + L169 + L191","v":124.21247032126092},124.21247032126092,{"$f":" (($S$36 * $S$34 * $S$32 * (N147 * 1 + N215) +N158) * 1000 / (N92 * 8760)) + N169 + N191","v":124.21247032126092},123.2621036465687,123.04743195765732,123.26347676180424,122.84754255330429,122.4315504872511,122.01556667707192,121.59953438213714,121.18360430389632,120.98904396246752,120.79457680640897,120.6000446158001,120.40551350162576,120.21104869142962,120.01651673851049,119.82194345402971,119.62746309089732,119.43297333314683,119.23844923695336,119.04392433042671,118.84938019392914,118.65488714157618,118.46035759481938,118.26586998139354,118.07130394120847,117.87678266147825,117.68226138174805,117.48774010201785,117.29321882228766,117.09869754255743,116.90417626282724,116.70965498309704,116.51513370336684,116.32061242363665,116.12609114390645]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Mid",{"$f":" (($S$36 * $S$34 * $S$32 * (L148 * 1 + L216) +L159) * 1000 / (L93 * 8760)) + L170 + L192","v":124.21247032126092},124.21247032126092,{"$f":" (($S$36 * $S$34 * $S$32 * (N148 * 1 + N216) +N159) * 1000 / (N93 * 8760)) + N170 + N192","v":124.21247032126092},123.2621036465687,123.04743195765732,123.26347676180424,122.84754255330429,122.4315504872511,122.01556667707192,121.59953438213714,121.18360430389632,120.98904396246752,120.79457680640897,120.6000446158001,120.40551350162576,120.21104869142962,120.01651673851049,119.82194345402971,119.62746309089732,119.43297333314683,119.23844923695336,119.04392433042671,118.84938019392914,118.65488714157618,118.46035759481938,118.26586998139354,118.07130394120847,117.87678266147825,117.68226138174805,117.48774010201785,117.29321882228766,117.09869754255743,116.90417626282724,116.70965498309704,116.51513370336684,116.32061242363665,116.12609114390645]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - High",{"$f":" (($S$36 * $S$34 * $S$32 * (L149 * 1 + L217) +L160) * 1000 / (L94 * 8760)) + L171 + L193","v":124.21247032126092},124.21247032126092,{"$f":" (($S$36 * $S$34 * $S$32 * (N149 * 1 + N217) +N160) * 1000 / (N94 * 8760)) + N171 + N193","v":124.21247032126092},123.2621036465687,123.04743195765732,123.26347676180424,122.84754255330429,122.4315504872511,122.01556667707192,121.59953438213714,121.18360430389632,120.98904396246752,120.79457680640897,120.6000446158001,120.40551350162576,120.21104869142962,120.01651673851049,119.82194345402971,119.62746309089732,119.43297333314683,119.23844923695336,119.04392433042671,118.84938019392914,118.65488714157618,118.46035759481938,118.26586998139354,118.07130394120847,117.87678266147825,117.68226138174805,117.48774010201785,117.29321882228766,117.09869754255743,116.90417626282724,116.70965498309704,116.51513370336684,116.32061242363665,116.12609114390645]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2014 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2015 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2015 (converted to 2014$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2015 (converted to 2014$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2014 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2016 Reference Case outputs (converted to 2014$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2015: Table 8.2 (converted to 2014$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Program Goals","index":14,"n_rows":435,"n_cols":59,"rows_kept":435,"cut":false,"hidden":true,"merged":[[368,3,373,3],[375,1,380,1],[375,3,380,3],[382,1,387,1],[382,3,387,3],[340,1,373,1],[340,3,345,3],[347,3,352,3],[354,3,359,3],[361,3,366,3],[290,1,292,1],[290,3,292,3],[294,0,296,0],[294,1,296,1],[294,3,296,3],[278,0,280,0],[278,3,280,3],[282,0,284,0],[282,3,284,3],[286,0,288,0],[286,3,288,3],[226,1,228,1],[226,3,228,3],[230,1,232,1],[230,3,232,3],[274,1,288,1],[274,3,276,3],[131,1,151,1],[131,3,140,3],[142,3,151,3],[153,1,162,1],[153,3,162,3],[210,1,224,1],[210,3,212,3],[214,3,216,3],[218,3,220,3],[222,3,224,3],[37,1,41,1],[37,3,41,3],[87,1,129,1],[87,3,96,3],[98,3,107,3],[109,3,118,3],[120,3,129,3],[31,1,35,1],[31,3,35,3],[7,1,29,1],[7,3,11,3],[13,3,17,3],[19,3,23,3],[25,3,29,3]]}
[]
[null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,"Calculated"]
[]
["Land-Based Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F7+1","v":2001},{"$f":"G7+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R7+1","v":2013},{"$f":"V7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5115685106238268,0.52707986851336497,0.53826719424477898,0.55029978458701101,0.56327719726558456,0.57731526386500309,0.59254955669093856,0.5975716342807208,0.60287271618104699,0.60847671704710571,0.61441036502293278,0.62070362802759793,0.62739021997005462,0.63450820494105686,0.64210072224345915,0.65021686142878599,0.65891272484163577,0.66030681786272816,0.66144118082973502,0.66234558276701494,0.66304933734784421,0.66358105948084167,0.66396847874470311,0.6642382647594024,0.66441589852841232,0.66452555105915012,0.66459001005945284,0.66458387492677795,0.66457340223093397,0.66457687903330043,0.6646110282779133,0.66469099113288888,0.66590820735278544,0.66720463188739298,0.66859108993961702,0.67007685642132242,0.67166962296701782]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46804270491110267,0.48223430926652033,0.49246978327892083,0.50347860421670287,0.51535185913112336,0.52819552430297279,0.5421336371335761,0.54672842107860198,0.55157847079835176,0.55670566621637274,0.56213446136486578,0.56789227440114631,0.57400995075219419,0.58052231590008385,0.58746883872449951,0.5948944320885301,0.60285042497856278,0.6041259043228524,0.60516375223648078,0.60599120490461933,0.60663508190401316,0.60712156349977409,0.60747601995365397,0.60772285175319751,0.6078853719005568,0.60798569486027976,0.60804466949267211,0.60803905635575595,0.60802947470874535,0.60803265569418552,0.60806389941714234,0.6081370587890701,0.60925071054868907,0.61043683133855364,0.61170532532036137,0.61306467826825051,0.61452192738905753]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44190996114049397,0.45500194974805469,0.46523724495225327,0.4762563430984264,0.48815145799799992,0.50102987792414788,0.51501717695274685,0.52037557090396369,0.52605166135786385,0.53207242219817918,0.53846800401686656,0.54527221539090531,0.55252309439904368,0.56026359075524923,0.56854238436942339,0.57741487326608609,0.58694437320051962,0.58837751775611713,0.58958125382863913,0.5905819164885675,0.59140546700822128,0.59207727555439926,0.59262195417951558,0.59306320012134306,0.59342367982638655,0.59372491921694459,0.59398723667498687,0.594208228866977,0.59442698922063419,0.59465989252588569,0.59492193908963065,0.59522673664917669,0.59648059647035645,0.59780675150996332,0.59921497022686254,0.60071364263763083,0.60230974891962763]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38211304535589435,0.39334957188557107,0.40338159527720951,0.41420188010442327,0.42590296698472285,0.43859252640554258,0.45239658184898185,0.45921216747318971,0.46646427590956951,0.47418957923845406,0.48242907347816527,0.49122873360381247,0.50064029138370314,0.5107221637663597,0.5215405669465889,0.53317086092967347,0.54569918221818658,0.54735746824644049,0.54880581952207608,0.55006841003544382,0.55116912039367527,0.55213133497693356,0.55297778527803576,0.55373040227374648,0.5544102062719557,0.55503720215501007,0.5556303141530492,0.55624175422189692,0.55685407398173414,0.5574826454878189,0.55814159702305743,0.55884379206873813,0.56036382667811535,0.56195456978982739,0.56362534852297053,0.56538421636403713,0.56723791979913762]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32279959203529368,0.33229193003253515,0.34076673375218647,0.34990744111714217,0.35979222813825074,0.37051205216397365,0.38217337469596036,0.38793101182904172,0.3940574125712063,0.40058355658335387,0.40754407628159844,0.41497781018084945,0.4229284599916554,0.43144537489845286,0.44058449269485978,0.45040947563804512,0.46099308970192104,0.46239396847301772,0.463617499589218,0.46468410463601267,0.46561395735605077,0.46642681229178551,0.4671418724426879,0.46777766455218772,0.46835194605331126,0.46888161657285421,0.46938266282951879,0.46989919218431803,0.47041646468017467,0.47094746624684503,0.47150413210615361,0.47209732900699175,0.47338141641973491,0.47472523661570687,0.47613666891301965,0.47762251669665523,0.47918847923019692]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728.6805695612381,1585.2000822876557,1563.9732453650522,1542.7905104049014,1521.6514527053059,1500.5556516542463,1479.5026906901969,1452.2304510392662,1425.0290080449781,1397.897476749125,1370.8349832554759,1343.8406645915034,1316.9136685718368,1290.0531536634219,1263.2582888523684,1236.5282535124593,1209.8622372753048,1208.0887174504257,1206.3154750861163,1204.5425099511599,1202.7698218145313,1200.9974104453986,1199.2252756131224,1197.4534170872555,1195.6818346375421,1193.9105280339193,1192.1394970465149,1189.9260525454329,1187.7130379772404,1185.5004528940917,1183.2882968486058,1181.0765693938688,1178.8652700834318,1176.6543984713114,1174.4439541119882,1172.2339365604075,1170.0243453719777]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W14 * 1 + W32) +W20) * 1000 / (W8 * 8760)) + W26 + 0","v":100.07225829741203},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X14 * 1 + X32) +X20) * 1000 / (X8 * 8760)) + X26 + 0","v":89.8311574665818},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y14 * 1 + Y32) +Y20) * 1000 / (Y8 * 8760)) + Y26 + 0","v":86.660247846113052},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z14 * 1 + Z32) +Z20) * 1000 / (Z8 * 8760)) + Z26 + 0","v":83.490024060176594},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA14 * 1 + AA32) +AA20) * 1000 / (AA8 * 8760)) + AA26 + 0","v":80.320517624189861},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB14 * 1 + AB32) +AB20) * 1000 / (AB8 * 8760)) + AB26 + 0","v":77.151762014532494},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC14 * 1 + AC32) +AC20) * 1000 / (AC8 * 8760)) + AC26 + 0","v":73.983792823475866},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD14 * 1 + AD32) +AD20) * 1000 / (AD8 * 8760)) + AD26 + 0","v":71.927735895362915},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE14 * 1 + AE32) +AE20) * 1000 / (AE8 * 8760)) + AE26 + 0","v":69.873597871848105},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF14 * 1 + AF32) +AF20) * 1000 / (AF8 * 8760)) + AF26 + 0","v":67.821488696974598},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG14 * 1 + AG32) +AG20) * 1000 / (AG8 * 8760)) + AG26 + 0","v":65.771526877339355},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH14 * 1 + AH32) +AH20) * 1000 / (AH8 * 8760)) + AH26 + 0","v":63.723840332220952},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI14 * 1 + AI32) +AI20) * 1000 / (AI8 * 8760)) + AI26 + 0","v":61.678567347044599},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ14 * 1 + AJ32) +AJ20) * 1000 / (AJ8 * 8760)) + AJ26 + 0","v":59.635857645141826},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK14 * 1 + AK32) +AK20) * 1000 / (AK8 * 8760)) + AK26 + 0","v":57.595873595289795},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL14 * 1 + AL32) +AL20) * 1000 / (AL8 * 8760)) + AL26 + 0","v":55.558791575530883},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM14 * 1 + AM32) +AM20) * 1000 / (AM8 * 8760)) + AM26 + 0","v":53.524803517390545},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN14 * 1 + AN32) +AN20) * 1000 / (AN8 * 8760)) + AN26 + 0","v":53.28082489563311},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO14 * 1 + AO32) +AO20) * 1000 / (AO8 * 8760)) + AO26 + 0","v":53.058700856199792},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP14 * 1 + AP32) +AP20) * 1000 / (AP8 * 8760)) + AP26 + 0","v":52.855682088259336},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ14 * 1 + AQ32) +AQ20) * 1000 / (AQ8 * 8760)) + AQ26 + 0","v":52.669150538122437},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR14 * 1 + AR32) +AR20) * 1000 / (AR8 * 8760)) + AR26 + 0","v":52.496620680990716},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS14 * 1 + AS32) +AS20) * 1000 / (AS8 * 8760)) + AS26 + 0","v":52.335738955608711},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT14 * 1 + AT32) +AT20) * 1000 / (AT8 * 8760)) + AT26 + 0","v":52.184284804144134},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU14 * 1 + AU32) +AU20) * 1000 / (AU8 * 8760)) + AU26 + 0","v":52.040170426801296},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV14 * 1 + AV32) +AV20) * 1000 / (AV8 * 8760)) + AV26 + 0","v":51.9014420836087},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW14 * 1 + AW32) +AW20) * 1000 / (AW8 * 8760)) + AW26 + 0","v":51.766279493091872},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX14 * 1 + AX32) +AX20) * 1000 / (AX8 * 8760)) + AX26 + 0","v":51.623266485439551},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY14 * 1 + AY32) +AY20) * 1000 / (AY8 * 8760)) + AY26 + 0","v":51.48058684057775},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ14 * 1 + AZ32) +AZ20) * 1000 / (AZ8 * 8760)) + AZ26 + 0","v":51.336825113945892},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA14 * 1 + BA32) +BA20) * 1000 / (BA8 * 8760)) + BA26 + 0","v":51.190702282019082},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB14 * 1 + BB32) +BB20) * 1000 / (BB8 * 8760)) + BB26 + 0","v":51.041076233505244},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC14 * 1 + BC32) +BC20) * 1000 / (BC8 * 8760)) + BC26 + 0","v":50.846317868961435},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD14 * 1 + BD32) +BD20) * 1000 / (BD8 * 8760)) + BD26 + 0","v":50.64625693543627},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE14 * 1 + BE32) +BE20) * 1000 / (BE8 * 8760)) + BE26 + 0","v":50.440178690685002},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF14 * 1 + BF32) +BF20) * 1000 / (BF8 * 8760)) + BF26 + 0","v":50.227508318634165},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG14 * 1 + BG32) +BG20) * 1000 / (BG8 * 8760)) + BG26 + 0","v":50.007811227377239}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W15 * 1 + W33) +W21) * 1000 / (W9 * 8760)) + W27 + 0","v":109.37851523974383},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X15 * 1 + X33) +X21) * 1000 / (X9 * 8760)) + X27 + 0","v":98.185039421823902},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y15 * 1 + Y33) +Y21) * 1000 / (Y9 * 8760)) + Y27 + 0","v":94.719249879875875},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z15 * 1 + Z33) +Z21) * 1000 / (Z9 * 8760)) + Z27 + 0","v":91.254209951897963},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA15 * 1 + AA33) +AA21) * 1000 / (AA9 * 8760)) + AA27 + 0","v":87.789954084095655},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB15 * 1 + AB33) +AB21) * 1000 / (AB9 * 8760)) + AB27 + 0","v":84.326518865996874},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC15 * 1 + AC33) +AC21) * 1000 / (AC9 * 8760)) + AC27 + 0","v":80.863943199789659},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD15 * 1 + AD33) +AD21) * 1000 / (AD9 * 8760)) + AD27 + 0","v":78.616682491661919},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE15 * 1 + AE33) +AE21) * 1000 / (AE9 * 8760)) + AE27 + 0","v":76.371519137380332},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF15 * 1 + AF33) +AF21) * 1000 / (AF9 * 8760)) + AF27 + 0","v":74.128573305275268},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG15 * 1 + AG33) +AG21) * 1000 / (AG9 * 8760)) + AG27 + 0","v":71.887974522508856},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH15 * 1 + AH33) +AH21) * 1000 / (AH9 * 8760)) + AH27 + 0","v":69.649862604260633},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI15 * 1 + AI33) +AI21) * 1000 / (AI9 * 8760)) + AI27 + 0","v":67.414388695860453},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ15 * 1 + AJ33) +AJ21) * 1000 / (AJ9 * 8760)) + AJ27 + 0","v":65.181716444216846},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK15 * 1 + AK33) +AK21) * 1000 / (AK9 * 8760)) + AK27 + 0","v":62.952023317651864},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL15 * 1 + AL33) +AL21) * 1000 / (AL9 * 8760)) + AL27 + 0","v":60.725502096549683},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM15 * 1 + AM33) +AM21) * 1000 / (AM9 * 8760)) + AM27 + 0","v":58.502362561179417},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN15 * 1 + AN33) +AN21) * 1000 / (AN9 * 8760)) + AN27 + 0","v":58.235695056597329},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO15 * 1 + AO33) +AO21) * 1000 / (AO9 * 8760)) + AO27 + 0","v":57.992914509364489},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP15 * 1 + AP33) +AP21) * 1000 / (AP9 * 8760)) + AP27 + 0","v":57.771015935464668},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ15 * 1 + AQ33) +AQ21) * 1000 / (AQ9 * 8760)) + AQ27 + 0","v":57.567137814330401},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR15 * 1 + AR33) +AR21) * 1000 / (AR9 * 8760)) + AR27 + 0","v":57.378563478858609},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS15 * 1 + AS33) +AS21) * 1000 / (AS9 * 8760)) + AS27 + 0","v":57.202720497488158},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT15 * 1 + AT33) +AT21) * 1000 / (AT9 * 8760)) + AT27 + 0","v":57.037181810783828},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU15 * 1 + AU33) +AU21) * 1000 / (AU9 * 8760)) + AU27 + 0","v":56.879665463230118},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV15 * 1 + AV33) +AV21) * 1000 / (AV9 * 8760)) + AV27 + 0","v":56.728036026079018},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW15 * 1 + AW33) +AW21) * 1000 / (AW9 * 8760)) + AW27 + 0","v":56.580303940102198},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX15 * 1 + AX33) +AX21) * 1000 / (AX9 * 8760)) + AX27 + 0","v":56.423991384523681},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY15 * 1 + AY33) +AY21) * 1000 / (AY9 * 8760)) + AY27 + 0","v":56.268043192932595},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ15 * 1 + AZ33) +AZ21) * 1000 / (AZ9 * 8760)) + AZ27 + 0","v":56.110912290974127},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA15 * 1 + BA33) +BA21) * 1000 / (BA9 * 8760)) + BA27 + 0","v":55.951200711854142},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB15 * 1 + BB33) +BB21) * 1000 / (BB9 * 8760)) + BB27 + 0","v":55.787660133215503},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC15 * 1 + BC33) +BC21) * 1000 / (BC9 * 8760)) + BC27 + 0","v":55.574790142003657},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD15 * 1 + BD33) +BD21) * 1000 / (BD9 * 8760)) + BD27 + 0","v":55.356124467432501},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE15 * 1 + BE33) +BE21) * 1000 / (BE9 * 8760)) + BE27 + 0","v":55.130881899536071},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF15 * 1 + BF33) +BF21) * 1000 / (BF9 * 8760)) + BF27 + 0","v":54.898434167005902},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG15 * 1 + BG33) +BG21) * 1000 / (BG9 * 8760)) + BG27 + 0","v":54.658306262899295}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W16 * 1 + W34) +W22) * 1000 / (W10 * 8760)) + W28 + 0","v":121.35071593447634},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X16 * 1 + X34) +X22) * 1000 / (X10 * 8760)) + X28 + 0","v":108.96346703519465},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y16 * 1 + Y34) +Y22) * 1000 / (Y10 * 8760)) + Y28 + 0","v":105.13775391215168},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z16 * 1 + Z34) +Z22) * 1000 / (Z10 * 8760)) + Z28 + 0","v":101.31230595388621},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA16 * 1 + AA34) +AA22) * 1000 / (AA10 * 8760)) + AA28 + 0","v":97.48709246346111},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB16 * 1 + AB34) +AB22) * 1000 / (AB10 * 8760)) + AB28 + 0","v":93.662081508603208},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC16 * 1 + AC34) +AC22) * 1000 / (AC10 * 8760)) + AC28 + 0","v":89.837239834427777},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD16 * 1 + AD34) +AD22) * 1000 / (AD10 * 8760)) + AD28 + 0","v":87.372922081826218},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE16 * 1 + AE34) +AE22) * 1000 / (AE10 * 8760)) + AE28 + 0","v":84.911253184671594},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF16 * 1 + AF34) +AF22) * 1000 / (AF10 * 8760)) + AF28 + 0","v":82.452331889923443},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG16 * 1 + AG34) +AG22) * 1000 / (AG10 * 8760)) + AG28 + 0","v":79.996263702044629},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH16 * 1 + AH34) +AH22) * 1000 / (AH10 * 8760)) + AH28 + 0","v":77.543161438384104},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI16 * 1 + AI34) +AI22) * 1000 / (AI10 * 8760)) + AI28 + 0","v":75.093145840526248},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ16 * 1 + AJ34) +AJ22) * 1000 / (AJ10 * 8760)) + AJ28 + 0","v":72.64634624829965},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK16 * 1 + AK34) +AK22) * 1000 / (AK10 * 8760)) + AK28 + 0","v":70.202901344070469},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL16 * 1 + AL34) +AL22) * 1000 / (AL10 * 8760)) + AL28 + 0","v":67.762959976023112},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM16 * 1 + AM34) +AM22) * 1000 / (AM10 * 8760)) + AM28 + 0","v":65.326682070385715},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN16 * 1 + AN34) +AN22) * 1000 / (AN10 * 8760)) + AN28 + 0","v":65.029033516790548},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO16 * 1 + AO34) +AO22) * 1000 / (AO10 * 8760)) + AO28 + 0","v":64.758032271287206},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP16 * 1 + AP34) +AP22) * 1000 / (AP10 * 8760)) + AP28 + 0","v":64.510322800052961},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ16 * 1 + AQ34) +AQ22) * 1000 / (AQ10 * 8760)) + AQ28 + 0","v":64.282709695476271},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR16 * 1 + AR34) +AR22) * 1000 / (AR10 * 8760)) + AR28 + 0","v":64.072159240428519},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS16 * 1 + AS34) +AS22) * 1000 / (AS10 * 8760)) + AS28 + 0","v":63.875798729797104},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT16 * 1 + AT34) +AT22) * 1000 / (AT10 * 8760)) + AT28 + 0","v":63.690917750603241},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU16 * 1 + AU34) +AU22) * 1000 / (AU10 * 8760)) + AU28 + 0","v":63.514967892822938},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV16 * 1 + AV34) +AV22) * 1000 / (AV10 * 8760)) + AV28 + 0","v":63.345564347870138},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW16 * 1 + AW34) +AW22) * 1000 / (AW10 * 8760)) + AW28 + 0","v":63.180485183628932},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX16 * 1 + AX34) +AX22) * 1000 / (AX10 * 8760)) + AX28 + 0","v":63.007128956952947},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY16 * 1 + AY34) +AY22) * 1000 / (AY10 * 8760)) + AY28 + 0","v":62.834157558598854},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ16 * 1 + AZ34) +AZ22) * 1000 / (AZ10 * 8760)) + AZ28 + 0","v":62.659843121671734},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA16 * 1 + BA34) +BA22) * 1000 / (BA10 * 8760)) + BA28 + 0","v":62.482624164028664},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB16 * 1 + BB34) +BB22) * 1000 / (BB10 * 8760)) + BB28 + 0","v":62.30110620722003},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC16 * 1 + BC34) +BC22) * 1000 / (BC10 * 8760)) + BC28 + 0","v":62.06755924376165},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD16 * 1 + BD34) +BD22) * 1000 / (BD10 * 8760)) + BD28 + 0","v":61.827533935642805},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE16 * 1 + BE34) +BE22) * 1000 / (BE10 * 8760)) + BE28 + 0","v":61.580156252338881},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF16 * 1 + BF34) +BF22) * 1000 / (BF10 * 8760)) + BF28 + 0","v":61.324722746810608},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG16 * 1 + BG34) +BG22) * 1000 / (BG10 * 8760)) + BG28 + 0","v":61.060700974225142}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W17 * 1 + W35) +W23) * 1000 / (W11 * 8760)) + W29 + 0","v":142.46267913362942},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X17 * 1 + X35) +X23) * 1000 / (X11 * 8760)) + X29 + 0","v":127.93214647870002},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y17 * 1 + Y35) +Y23) * 1000 / (Y11 * 8760)) + Y29 + 0","v":123.49413871338278},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z17 * 1 + Z35) +Z23) * 1000 / (Z11 * 8760)) + Z29 + 0","v":119.05452264446645},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA17 * 1 + AA35) +AA23) * 1000 / (AA11 * 8760)) + AA29 + 0","v":114.61307455560953},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB17 * 1 + AB35) +AB23) * 1000 / (AB11 * 8760)) + AB29 + 0","v":110.1695640061582},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC17 * 1 + AC35) +AC23) * 1000 / (AC11 * 8760)) + AC29 + 0","v":105.72375359455533},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD17 * 1 + AD35) +AD23) * 1000 / (AD11 * 8760)) + AD29 + 0","v":102.89681887901081},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE17 * 1 + AE35) +AE23) * 1000 / (AE11 * 8760)) + AE29 + 0","v":100.07308360729265},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF17 * 1 + AF35) +AF23) * 1000 / (AF11 * 8760)) + AF29 + 0","v":97.252503078757982},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG17 * 1 + AG35) +AG23) * 1000 / (AG11 * 8760)) + AG29 + 0","v":94.435030663838873},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH17 * 1 + AH35) +AH23) * 1000 / (AH11 * 8760)) + AH29 + 0","v":91.620617755666132},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI17 * 1 + AI35) +AI23) * 1000 / (AI11 * 8760)) + AI29 + 0","v":88.809213720069209},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ17 * 1 + AJ35) +AJ23) * 1000 / (AJ11 * 8760)) + AJ29 + 0","v":86.000765843874504},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK17 * 1 + AK35) +AK23) * 1000 / (AK11 * 8760)) + AK29 + 0","v":83.195219281424173},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL17 * 1 + AL35) +AL23) * 1000 / (AL11 * 8760)) + AL29 + 0","v":80.392516999229073},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM17 * 1 + AM35) +AM23) * 1000 / (AM11 * 8760)) + AM29 + 0","v":77.592599718669291},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN17 * 1 + AN35) +AN23) * 1000 / (AN11 * 8760)) + AN29 + 0","v":77.241213982616188},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO17 * 1 + AO35) +AO23) * 1000 / (AO11 * 8760)) + AO29 + 0","v":76.921411856993132},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP17 * 1 + AP35) +AP23) * 1000 / (AP11 * 8760)) + AP29 + 0","v":76.629209842743464},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ17 * 1 + AQ35) +AQ23) * 1000 / (AQ11 * 8760)) + AQ29 + 0","v":76.360814119210403},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR17 * 1 + AR35) +AR23) * 1000 / (AR11 * 8760)) + AR29 + 0","v":76.112622449793136},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS17 * 1 + AS35) +AS23) * 1000 / (AS11 * 8760)) + AS29 + 0","v":75.881223422468636},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT17 * 1 + AT35) +AT23) * 1000 / (AT11 * 8760)) + AT29 + 0","v":75.663398015729967},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU17 * 1 + AU35) +AU23) * 1000 / (AU11 * 8760)) + AU29 + 0","v":75.456119299133931},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV17 * 1 + AV35) +AV23) * 1000 / (AV11 * 8760)) + AV29 + 0","v":75.25655437506154},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW17 * 1 + AW35) +AW23) * 1000 / (AW11 * 8760)) + AW29 + 0","v":75.062063558932508},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX17 * 1 + AX35) +AX23) * 1000 / (AX11 * 8760)) + AX29 + 0","v":74.859976176216094},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY17 * 1 + AY35) +AY23) * 1000 / (AY11 * 8760)) + AY29 + 0","v":74.65828706807315},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ17 * 1 + AZ35) +AZ23) * 1000 / (AZ11 * 8760)) + AZ29 + 0","v":74.454942720515419},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA17 * 1 + BA35) +BA23) * 1000 / (BA11 * 8760)) + BA29 + 0","v":74.248086918630207},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB17 * 1 + BB35) +BB23) * 1000 / (BB11 * 8760)) + BB29 + 0","v":74.036061542089413},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC17 * 1 + BC35) +BC23) * 1000 / (BC11 * 8760)) + BC29 + 0","v":73.766502604090036},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD17 * 1 + BD35) +BD23) * 1000 / (BD11 * 8760)) + BD29 + 0","v":73.489225493170281},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE17 * 1 + BE35) +BE23) * 1000 / (BE11 * 8760)) + BE29 + 0","v":73.203188425233421},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF17 * 1 + BF35) +BF23) * 1000 / (BF11 * 8760)) + BF29 + 0","v":72.907551933656578},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG17 * 1 + BG35) +BG23) * 1000 / (BG11 * 8760)) + BG29 + 0","v":72.601679472838754}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W18 * 1 + W36) +W24) * 1000 / (W12 * 8760)) + W30 + 0","v":168.6397675724412},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X18 * 1 + X36) +X24) * 1000 / (X12 * 8760)) + X30 + 0","v":151.43929328308309},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y18 * 1 + Y36) +Y24) * 1000 / (Y12 * 8760)) + Y30 + 0","v":146.18581495051734},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z18 * 1 + Z36) +Z24) * 1000 / (Z12 * 8760)) + Z30 + 0","v":140.93043279340762},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA18 * 1 + AA36) +AA24) * 1000 / (AA12 * 8760)) + AA30 + 0","v":135.67288198820813},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB18 * 1 + AB36) +AB24) * 1000 / (AB12 * 8760)) + AB30 + 0","v":130.41288975148851},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC18 * 1 + AC36) +AC24) * 1000 / (AC12 * 8760)) + AC30 + 0","v":125.15017505987029},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD18 * 1 + AD36) +AD24) * 1000 / (AD12 * 8760)) + AD30 + 0","v":121.80379960019837},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE18 * 1 + AE36) +AE24) * 1000 / (AE12 * 8760)) + AE30 + 0","v":118.46121147252467},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF18 * 1 + AF36) +AF24) * 1000 / (AF12 * 8760)) + AF30 + 0","v":115.1223577625978},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG18 * 1 + AG36) +AG24) * 1000 / (AG12 * 8760)) + AG30 + 0","v":111.78718327280707},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH18 * 1 + AH36) +AH24) * 1000 / (AH12 * 8760)) + AH30 + 0","v":108.45563046491741},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI18 * 1 + AI36) +AI24) * 1000 / (AI12 * 8760)) + AI30 + 0","v":105.12763940088179},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ18 * 1 + AJ36) +AJ24) * 1000 / (AJ12 * 8760)) + AJ30 + 0","v":101.80314768163976},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK18 * 1 + AK36) +AK24) * 1000 / (AK12 * 8760)) + AK30 + 0","v":98.482090383808838},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL18 * 1 + AL36) +AL24) * 1000 / (AL12 * 8760)) + AL30 + 0","v":95.164399994167951},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM18 * 1 + AM36) +AM24) * 1000 / (AM12 * 8760)) + AM30 + 0","v":91.850006341829271},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN18 * 1 + AN36) +AN24) * 1000 / (AN12 * 8760)) + AN30 + 0","v":91.434054534544515},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO18 * 1 + AO36) +AO24) * 1000 / (AO12 * 8760)) + AO30 + 0","v":91.055489731030903},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP18 * 1 + AP36) +AP24) * 1000 / (AP12 * 8760)) + AP30 + 0","v":90.709596476271599},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ18 * 1 + AQ36) +AQ24) * 1000 / (AQ12 * 8760)) + AQ30 + 0","v":90.391883846484518},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR18 * 1 + AR36) +AR24) * 1000 / (AR12 * 8760)) + AR30 + 0","v":90.098087704937299},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS18 * 1 + AS36) +AS24) * 1000 / (AS12 * 8760)) + AS30 + 0","v":89.824169802916842},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT18 * 1 + AT36) +AT24) * 1000 / (AT12 * 8760)) + AT30 + 0","v":89.566319633404575},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU18 * 1 + AU36) +AU24) * 1000 / (AU12 * 8760)) + AU30 + 0","v":89.320954076600174},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV18 * 1 + AV36) +AV24) * 1000 / (AV12 * 8760)) + AV30 + 0","v":89.084719698474984},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW18 * 1 + AW36) +AW24) * 1000 / (AW12 * 8760)) + AW30 + 0","v":88.854491780353285},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX18 * 1 + AX36) +AX24) * 1000 / (AX12 * 8760)) + AX30 + 0","v":88.615271449401561},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY18 * 1 + AY36) +AY24) * 1000 / (AY12 * 8760)) + AY30 + 0","v":88.376522574777226},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ18 * 1 + AZ36) +AZ24) * 1000 / (AZ12 * 8760)) + AZ30 + 0","v":88.135814315478399},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA18 * 1 + BA36) +BA24) * 1000 / (BA12 * 8760)) + BA30 + 0","v":87.890949382689826},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB18 * 1 + BB36) +BB24) * 1000 / (BB12 * 8760)) + BB30 + 0","v":87.639964981464573},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC18 * 1 + BC36) +BC24) * 1000 / (BC12 * 8760)) + BC30 + 0","v":87.320875400054646},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD18 * 1 + BD36) +BD24) * 1000 / (BD12 * 8760)) + BD30 + 0","v":86.992649454684027},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE18 * 1 + BE36) +BE24) * 1000 / (BE12 * 8760)) + BE30 + 0","v":86.65405393656431},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF18 * 1 + BF36) +BF24) * 1000 / (BF12 * 8760)) + BF30 + 0","v":86.304095129607674},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG18 * 1 + BG36) +BG24) * 1000 / (BG12 * 8760)) + BG30 + 0","v":85.942019524875136}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Land-based wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Offshore Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},{"$f":"H87+1","v":2003},{"$f":"I87+1","v":2004},{"$f":"J87+1","v":2005},{"$f":"K87+1","v":2006},2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R87+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47425895065325047,0.47521252610271753,0.47523902623175851,0.47890701149368931,0.4809031858764159,0.48290351849431484,0.48490834109800962,0.48554673035262319,0.48699396265913497,0.4884427384518828,0.49035908324297672,0.49390792335562073,0.49745720444202557,0.50100694612381957,0.50455716920427274,0.50810789575860593,0.51165914923271272,0.51162944037983316,0.5122272237204516,0.51282500995878733,0.51342279911608013,0.51402059121377719,0.51461838627353707,0.51521618431723115,0.51581398536694734,0.516411789444991,0.51700959657389001,0.51759333324659484,0.51816481967203287,0.51873631017532862,0.51930780479119498,0.5198793035547391,0.52045080650146947,0.52102231366730056,0.52159382508855978,0.52216534080199217,0.522736860844768]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43480721621182061,0.43568146747489395,0.43570576316255932,0.43906862317532108,0.44089874367221649,0.44273267649707593,0.44457072580349466,0.44515600997003646,0.44648285272026689,0.44781111056019196,0.44956804217480856,0.4528216682540509,0.45607569862418373,0.45933015127458915,0.46258504527799499,0.46584040087327139,0.46909623955594054,0.46906900206553664,0.46961705816415977,0.4701651169194504,0.47071317835088161,0.47126124247811652,0.47180930932101173,0.47235737889961971,0.47290545123419031,0.47345352634517401,0.47400160425322435,0.47453678217092082,0.47506072889117834,0.4755846793500727,0.47610863357942901,0.47663259161143423,0.47715655347864283,0.47768051921398186,0.47820448885075656,0.47872846242265565,0.4792524399637571]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39740244508359729,0.39820148791593363,0.3982236935402268,0.40129725980526854,0.40296994216459153,0.40464610889215386,0.40632603797640149,0.40686097242592328,0.40807367206273476,0.40928766505458636,0.41089345468608407,0.41386718398741368,0.41684128280006338,0.41981576756585853,0.42279065571677471,0.42576596575061099,0.42874171731371319,0.42871682295851199,0.42921773192578572,0.4297186433211842,0.4302195571625051,0.43072047346772041,0.43122139225497835,0.43172231354260615,0.43222323734911211,0.43272416369318695,0.43322509259370784,0.4337142312397963,0.43419310486461304,0.43467198190644629,0.43515086239438344,0.43562974635784235,0.43610863382657716,0.43658752483068208,0.43706641940059748,0.43754531756711368,0.43802421936137725]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33754788847036948,0.33822658389408322,0.33824544503015597,0.34085608775687681,0.34227683995771541,0.34370055173053515,0.3451274591947015,0.34558182477835614,0.34661187430829388,0.34764302239529443,0.34900695688071426,0.35153279953458905,0.35405895604603405,0.35658544038049816,0.35911226734444918,0.36163945264964986,0.36416701298342241,0.3641458680782087,0.36457133290941668,0.36499679980303862,0.36542226877419182,0.36584773983814112,0.36627321301030163,0.36669868830624019,0.36712416574167728,0.36754964533248885,0.36797512709470848,0.36839059438535798,0.36879734271542192,0.36920409394785025,0.36961084810734929,0.37001760521890625,0.37042436530779382,0.37083112839957366,0.37123789452010131,0.37164466369552968,0.37205143595231421]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46954546363361682,0.47045165130671968,0.47051328954441235,0.47393130726504984,0.47581813907432113,0.47770376687225841,0.47958809460092056,0.48032341851703891,0.48179911551822824,0.48327812740621384,0.48522169197352782,0.48865254676964226,0.49208030109730527,0.49550481699765325,0.49892594820374925,0.50234353950561639,0.50575742605613805,0.50576151093885391,0.50633846476655442,0.50691532067118439,0.50749207793499063,0.50806873583318757,0.50864529363387168,0.50922175059793418,0.50979810597897113,0.51037435902319406,0.51095050896933825,0.51150920246266018,0.51205657470830324,0.51260381409148548,0.51315091948122549,0.51369788973366937,0.51424472369190621,0.51479142018578128,0.51533797803170711,0.51588439603246827,0.51643067297702783]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44144156480848457,0.44229351405601686,0.44235146303477701,0.44556490072718918,0.44733879921184166,0.44911156574934846,0.45088311003116427,0.45157442230082268,0.45296179379909468,0.45435228177687265,0.45617951737033785,0.45940502379543924,0.46262761532570962,0.46584716225959455,0.4690635270847322,0.47227656388099282,0.47548611766792265,0.47548995805646393,0.47603237922810371,0.47657470833770316,0.477116944710469,0.47765908766499621,0.47820113651318857,0.47874309056017533,0.47928494910422736,0.47982671143667294,0.48036837684181188,0.48089363062241869,0.4814082407706663,0.48192272600872454,0.4824370852733057,0.48295131748901915,0.48346542156819911,0.48397939641072862,0.48449324090386175,0.48500695392204091,0.4855205343267136]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42061484373887859,0.42142659897035478,0.42148181398087753,0.42454364526412997,0.4262338531951716,0.42792298258307249,0.4296109473799436,0.43026964430714237,0.43159156116426173,0.43291644746885705,0.43465747612335826,0.43773080674994153,0.4408013600031836,0.44386901230070458,0.4469336326178226,0.44999508191875731,0.45305321253485975,0.4530568717381494,0.45357370208340458,0.45409044471000387,0.45460709897498991,0.45512366422910572,0.45564013981671886,0.45615652507574145,0.45667281933755138,0.45718902192691135,0.45770513216188685,0.45820560505448588,0.4586959364694389,0.45918614886732612,0.45967624123502454,0.46016621254787898,0.46065606176953905,0.46114578785178978,0.46163538973438339,0.46212486634486477,0.46261421659839702]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49436284990699381,0.49541901145415357,0.49555634065756288,0.49916744369555993,0.50109550397423075,0.50301873966026656,0.50493676583998526,0.50562886052332712,0.50713106618860382,0.50863468086368424,0.51062497977537935,0.51424755468199779,0.51786739646690905,0.52148438351676019,0.52509838689447352,0.52870926977951282,0.53231688685602019,0.53229720065699182,0.53290599749018619,0.53351470260167888,0.53412331531917112,0.5347318349637773,0.5353402608499449,0.53594859228537139,0.53655682857092268,0.53716496900054633,0.53777301286118795,0.53836369349838498,0.53894197696167356,0.53952013769342666,0.54009817464890186,0.54067608677146528,0.54125387299242234,0.5418315322308439,0.54240906339339201,0.54298646537414119,0.54356373705439631]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46973771367266881,0.4707412658419371,0.47087175442141299,0.47430298167731272,0.47613500167496486,0.47796243740194572,0.4797849231178421,0.4804425432732789,0.48186992127064665,0.4832986380924098,0.48518979650061289,0.48863192418994678,0.49207145489946691,0.4955082730736084,0.49894225619789001,0.50237327426706169,0.50580118920371975,0.50578248361100742,0.50636095513767998,0.50693933951147996,0.50751763609359712,0.50809584423896237,0.50867396329617176,0.50925199260740805,0.50982993150836176,0.5104077793281504,0.51098553538923863,0.51154679312144835,0.51209627120612045,0.51264563267274366,0.51319487652861662,0.51374400176973811,0.51429300738064732,0.51484189233425792,0.51539065559169339,0.51593929610211642,0.51648781280255618]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43587876392829994,0.43680997951169098,0.43693106240342644,0.4401149649335539,0.4418149319339148,0.44351064510032639,0.44520176505514342,0.44581198359230317,0.44713647540771795,0.44846220954433791,0.45021705222647052,0.45341106948086496,0.45660267694716211,0.45979176739910516,0.46297822715312342,0.46616193557481583,0.46934276453947305,0.46932540725605154,0.46986218224063259,0.47039887635436745,0.47093548900449161,0.47147201959243312,0.47200846751374137,0.47254483215801507,0.47308111290882859,0.47361730914365702,0.47415342023380175,0.47467422220358202,0.47518409360922226,0.47569385680270621,0.47620351086288654,0.47671305485813126,0.4772224878461741,0.47773180887396244,0.47824101697750199,0.4787501111817003,0.47925909050020649]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258792,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258246,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258483,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235259274,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755147,5685.6522651489595,5511.4190991415026,5382.796237190224,5254.1733752389446,5125.5505132876651,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755102,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755065,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443661605,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662333,6655.2550992036095,6451.196885860174,6300.0080020247351,6148.8191181892971,5997.6302343538582,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662224,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,{"$f":"AH150","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,"LCOE",null," Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W99 * 1 + W132) +W110) * 1000 / (W88 * 8760)) + W121 + 0","v":161.99825113577018},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X99 * 1 + X132) +X110) * 1000 / (X88 * 8760)) + X121 + 0","v":157.61095971145622},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y99 * 1 + Y132) +Y110) * 1000 / (Y88 * 8760)) + Y121 + 0","v":153.53325396870022},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z99 * 1 + Z132) +Z110) * 1000 / (Z88 * 8760)) + Z121 + 0","v":148.82209105726557},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA99 * 1 + AA132) +AA110) * 1000 / (AA88 * 8760)) + AA121 + 0","v":144.68378184659352},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB99 * 1 + AB132) +AB110) * 1000 / (AB88 * 8760)) + AB121 + 0","v":140.57847540341078},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC99 * 1 + AC132) +AC110) * 1000 / (AC88 * 8760)) + AC121 + 0","v":136.50577552282832},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD99 * 1 + AD132) +AD110) * 1000 / (AD88 * 8760)) + AD121 + 0","v":134.15636831255264},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE99 * 1 + AE132) +AE110) * 1000 / (AE88 * 8760)) + AE121 + 0","v":131.59420390200671},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF99 * 1 + AF132) +AF110) * 1000 / (AF88 * 8760)) + AF121 + 0","v":129.04681488778454},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG99 * 1 + AG132) +AG110) * 1000 / (AG88 * 8760)) + AG121 + 0","v":126.83253262023456},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH99 * 1 + AH132) +AH110) * 1000 / (AH88 * 8760)) + AH121 + 0","v":124.2235369964437},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI99 * 1 + AI132) +AI110) * 1000 / (AI88 * 8760)) + AI121 + 0","v":121.65165851089165},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ99 * 1 + AJ132) +AJ110) * 1000 / (AJ88 * 8760)) + AJ121 + 0","v":119.11611044325859},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK99 * 1 + AK132) +AK110) * 1000 / (AK88 * 8760)) + AK121 + 0","v":116.61612813644032},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL99 * 1 + AL132) +AL110) * 1000 / (AL88 * 8760)) + AL121 + 0","v":114.15096822742726},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM99 * 1 + AM132) +AM110) * 1000 / (AM88 * 8760)) + AM121 + 0","v":111.71990791003599},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN99 * 1 + AN132) +AN110) * 1000 / (AN88 * 8760)) + AN121 + 0","v":111.47070344668411},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO99 * 1 + AO132) +AO110) * 1000 / (AO88 * 8760)) + AO121 + 0","v":111.08522073359057},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP99 * 1 + AP132) +AP110) * 1000 / (AP88 * 8760)) + AP121 + 0","v":110.70063608416881},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ99 * 1 + AQ132) +AQ110) * 1000 / (AQ88 * 8760)) + AQ121 + 0","v":110.31694636347784},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR99 * 1 + AR132) +AR110) * 1000 / (AR88 * 8760)) + AR121 + 0","v":109.93414845114866},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS99 * 1 + AS132) +AS110) * 1000 / (AS88 * 8760)) + AS121 + 0","v":109.55223924129926},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT99 * 1 + AT132) +AT110) * 1000 / (AT88 * 8760)) + AT121 + 0","v":109.17121564245096},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU99 * 1 + AU132) +AU110) * 1000 / (AU88 * 8760)) + AU121 + 0","v":108.79107457744465},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV99 * 1 + AV132) +AV110) * 1000 / (AV88 * 8760)) + AV121 + 0","v":108.4118129833584},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW99 * 1 + AW132) +AW110) * 1000 / (AW88 * 8760)) + AW121 + 0","v":108.03342781142463},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX99 * 1 + AX132) +AX110) * 1000 / (AX88 * 8760)) + AX121 + 0","v":107.62570145869357},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY99 * 1 + AY132) +AY110) * 1000 / (AY88 * 8760)) + AY121 + 0","v":107.22142855607636},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ99 * 1 + AZ132) +AZ110) * 1000 / (AZ88 * 8760)) + AZ121 + 0","v":106.81804558030221},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA99 * 1 + BA132) +BA110) * 1000 / (BA88 * 8760)) + BA121 + 0","v":106.41554959570675},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB99 * 1 + BB132) +BB110) * 1000 / (BB88 * 8760)) + BB121 + 0","v":106.01393767951926},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC99 * 1 + BC132) +BC110) * 1000 / (BC88 * 8760)) + BC121 + 0","v":105.6132069217915},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD99 * 1 + BD132) +BD110) * 1000 / (BD88 * 8760)) + BD121 + 0","v":105.21335442532768},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE99 * 1 + BE132) +BE110) * 1000 / (BE88 * 8760)) + BE121 + 0","v":104.81437730561431},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF99 * 1 + BF132) +BF110) * 1000 / (BF88 * 8760)) + BF121 + 0","v":104.41627269075126},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG99 * 1 + BG132) +BG110) * 1000 / (BG88 * 8760)) + BG121 + 0","v":104.01903772138216}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W100 * 1 + W133) +W111) * 1000 / (W89 * 8760)) + W122 + 0","v":176.69697679047587},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X100 * 1 + X133) +X111) * 1000 / (X89 * 8760)) + X122 + 0","v":171.91160950694047},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y100 * 1 + Y133) +Y111) * 1000 / (Y89 * 8760)) + Y122 + 0","v":167.46391780697084},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z100 * 1 + Z133) +Z111) * 1000 / (Z89 * 8760)) + Z122 + 0","v":162.32529292811182},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA100 * 1 + AA133) +AA111) * 1000 / (AA89 * 8760)) + AA122 + 0","v":157.81149897402102},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB100 * 1 + AB133) +AB111) * 1000 / (AB89 * 8760)) + AB122 + 0","v":153.333702255704},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC100 * 1 + AC133) +AC111) * 1000 / (AC89 * 8760)) + AC122 + 0","v":148.89147061907522},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD100 * 1 + AD133) +AD111) * 1000 / (AD89 * 8760)) + AD122 + 0","v":146.32889263817137},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE100 * 1 + AE133) +AE111) * 1000 / (AE89 * 8760)) + AE122 + 0","v":143.53425317626639},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF100 * 1 + AF133) +AF111) * 1000 / (AF89 * 8760)) + AF122 + 0","v":140.75572973933686},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG100 * 1 + AG133) +AG111) * 1000 / (AG89 * 8760)) + AG122 + 0","v":138.34053710797363},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH100 * 1 + AH133) +AH111) * 1000 / (AH89 * 8760)) + AH122 + 0","v":135.49481725636207},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI100 * 1 + AI133) +AI111) * 1000 / (AI89 * 8760)) + AI122 + 0","v":132.6895823239883},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ100 * 1 + AJ133) +AJ111) * 1000 / (AJ89 * 8760)) + AJ122 + 0","v":129.92397420836605},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK100 * 1 + AK133) +AK111) * 1000 / (AK89 * 8760)) + AK122 + 0","v":127.19715887210511},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL100 * 1 + AL133) +AL111) * 1000 / (AL89 * 8760)) + AL122 + 0","v":124.50832550400523},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM100 * 1 + AM133) +AM111) * 1000 / (AM89 * 8760)) + AM122 + 0","v":121.85668571489218},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN100 * 1 + AN133) +AN111) * 1000 / (AN89 * 8760)) + AN122 + 0","v":121.58486997016502},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO100 * 1 + AO133) +AO111) * 1000 / (AO89 * 8760)) + AO122 + 0","v":121.16441092489089},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP100 * 1 + AP133) +AP111) * 1000 / (AP89 * 8760)) + AP122 + 0","v":120.74493142806661},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ100 * 1 + AQ133) +AQ111) * 1000 / (AQ89 * 8760)) + AQ122 + 0","v":120.32642806030584},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR100 * 1 + AR133) +AR111) * 1000 / (AR89 * 8760)) + AR122 + 0","v":119.90889741811645},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS100 * 1 + AS133) +AS111) * 1000 / (AS89 * 8760)) + AS122 + 0","v":119.49233611380791},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT100 * 1 + AT133) +AT111) * 1000 / (AT89 * 8760)) + AT122 + 0","v":119.07674077539953},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU100 * 1 + AU133) +AU111) * 1000 / (AU89 * 8760)) + AU122 + 0","v":118.66210804652998},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV100 * 1 + AV133) +AV111) * 1000 / (AV89 * 8760)) + AV122 + 0","v":118.2484345863664},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW100 * 1 + AW133) +AW111) * 1000 / (AW89 * 8760)) + AW122 + 0","v":117.83571706951491},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX100 * 1 + AX133) +AX111) * 1000 / (AX89 * 8760)) + AX122 + 0","v":117.39099613345365},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY100 * 1 + AY133) +AY111) * 1000 / (AY89 * 8760)) + AY122 + 0","v":116.95004199234442},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ100 * 1 + AZ133) +AZ111) * 1000 / (AZ89 * 8760)) + AZ122 + 0","v":116.51005852457043},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA100 * 1 + BA133) +BA111) * 1000 / (BA89 * 8760)) + BA122 + 0","v":116.07104252810322},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB100 * 1 + BB133) +BB111) * 1000 / (BB89 * 8760)) + BB122 + 0","v":115.63299081497769},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC100 * 1 + BC133) +BC111) * 1000 / (BC89 * 8760)) + BC122 + 0","v":115.19590021121489},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD100 * 1 + BD133) +BD111) * 1000 / (BD89 * 8760)) + BD122 + 0","v":114.75976755674526},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE100 * 1 + BE133) +BE111) * 1000 / (BE89 * 8760)) + BE122 + 0","v":114.32458970533231},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF100 * 1 + BF133) +BF111) * 1000 / (BF89 * 8760)) + BF122 + 0","v":113.89036352449726},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG100 * 1 + BG133) +BG111) * 1000 / (BG89 * 8760)) + BG122 + 0","v":113.45708589544338}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W101 * 1 + W134) +W112) * 1000 / (W90 * 8760)) + W123 + 0","v":193.32825336580407},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X101 * 1 + X134) +X112) * 1000 / (X90 * 8760)) + X123 + 0","v":188.09247222543524},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y101 * 1 + Y134) +Y112) * 1000 / (Y90 * 8760)) + Y123 + 0","v":183.22614975923761},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z101 * 1 + Z134) +Z112) * 1000 / (Z90 * 8760)) + Z123 + 0","v":177.60386130486364},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA101 * 1 + AA134) +AA112) * 1000 / (AA90 * 8760)) + AA123 + 0","v":172.66521483196857},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB101 * 1 + AB134) +AB112) * 1000 / (AB90 * 8760)) + AB123 + 0","v":167.76595376817642},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC101 * 1 + AC134) +AC112) * 1000 / (AC90 * 8760)) + AC123 + 0","v":162.90560528369659},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD101 * 1 + AD134) +AD112) * 1000 / (AD90 * 8760)) + AD123 + 0","v":160.10182938350525},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE101 * 1 + AE134) +AE112) * 1000 / (AE90 * 8760)) + AE123 + 0","v":157.04414964403858},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF101 * 1 + AF134) +AF112) * 1000 / (AF90 * 8760)) + AF123 + 0","v":154.00410282063143},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG101 * 1 + AG134) +AG112) * 1000 / (AG90 * 8760)) + AG123 + 0","v":151.36158464378065},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH101 * 1 + AH134) +AH112) * 1000 / (AH90 * 8760)) + AH123 + 0","v":148.24801666727345},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI101 * 1 + AI134) +AI112) * 1000 / (AI90 * 8760)) + AI123 + 0","v":145.17874417825035},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ101 * 1 + AJ134) +AJ112) * 1000 / (AJ90 * 8760)) + AJ123 + 0","v":142.15282830691351},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK101 * 1 + AK134) +AK112) * 1000 / (AK90 * 8760)) + AK123 + 0","v":139.16935651364383},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL101 * 1 + AL134) +AL112) * 1000 / (AL90 * 8760)) + AL123 + 0","v":136.22744167113439},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM101 * 1 + AM134) +AM112) * 1000 / (AM90 * 8760)) + AM123 + 0","v":133.32622118453622},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN101 * 1 + AN134) +AN112) * 1000 / (AN90 * 8760)) + AN123 + 0","v":133.02882128488912},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO101 * 1 + AO134) +AO112) * 1000 / (AO90 * 8760)) + AO123 + 0","v":132.56878730858011},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP101 * 1 + AP134) +AP112) * 1000 / (AP90 * 8760)) + AP123 + 0","v":132.10982507890955},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ101 * 1 + AQ134) +AQ112) * 1000 / (AQ90 * 8760)) + AQ123 + 0","v":131.65193085464767},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR101 * 1 + AR134) +AR112) * 1000 / (AR90 * 8760)) + AR123 + 0","v":131.19510091195491},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS101 * 1 + AS134) +AS112) * 1000 / (AS90 * 8760)) + AS123 + 0","v":130.73933154428062},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT101 * 1 + AT134) +AT112) * 1000 / (AT90 * 8760)) + AT123 + 0","v":130.28461906226275},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU101 * 1 + AU134) +AU112) * 1000 / (AU90 * 8760)) + AU123 + 0","v":129.83095979362847},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV101 * 1 + AV134) +AV112) * 1000 / (AV90 * 8760)) + AV123 + 0","v":129.3783500830954},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW101 * 1 + AW134) +AW112) * 1000 / (AW90 * 8760)) + AW123 + 0","v":128.92678629227294},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX101 * 1 + AX134) +AX112) * 1000 / (AX90 * 8760)) + AX123 + 0","v":128.44020681951895},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY101 * 1 + AY134) +AY112) * 1000 / (AY90 * 8760)) + AY123 + 0","v":127.95774868433452},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ101 * 1 + AZ134) +AZ112) * 1000 / (AZ90 * 8760)) + AZ123 + 0","v":127.47635258532011},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA101 * 1 + BA134) +BA112) * 1000 / (BA90 * 8760)) + BA123 + 0","v":126.99601501906226},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB101 * 1 + BB134) +BB112) * 1000 / (BB90 * 8760)) + BB123 + 0","v":126.51673249753459},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC101 * 1 + BC134) +BC112) * 1000 / (BC90 * 8760)) + BC123 + 0","v":126.03850154801317},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD101 * 1 + BD134) +BD112) * 1000 / (BD90 * 8760)) + BD123 + 0","v":125.56131871299281},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE101 * 1 + BE134) +BE112) * 1000 / (BE90 * 8760)) + BE123 + 0","v":125.0851805501033},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF101 * 1 + BF134) +BF112) * 1000 / (BF90 * 8760)) + BF123 + 0","v":124.61008363202707},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG101 * 1 + BG134) +BG112) * 1000 / (BG90 * 8760)) + BG123 + 0","v":124.13602454641642}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W102 * 1 + W135) +W113) * 1000 / (W91 * 8760)) + W124 + 0","v":227.60954286952031},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X102 * 1 + X135) +X113) * 1000 / (X91 * 8760)) + X124 + 0","v":221.44534425303934},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y102 * 1 + Y135) +Y113) * 1000 / (Y91 * 8760)) + Y124 + 0","v":215.7161173412793},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z102 * 1 + Z135) +Z113) * 1000 / (Z91 * 8760)) + Z124 + 0","v":209.09687528688957},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA102 * 1 + AA135) +AA113) * 1000 / (AA91 * 8760)) + AA124 + 0","v":203.28249975449955},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB102 * 1 + AB135) +AB113) * 1000 / (AB91 * 8760)) + AB124 + 0","v":197.5144935178829},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC102 * 1 + AC135) +AC113) * 1000 / (AC91 * 8760)) + AC124 + 0","v":191.79229990427891},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD102 * 1 + AD135) +AD113) * 1000 / (AD91 * 8760)) + AD124 + 0","v":188.49135376815653},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE102 * 1 + AE135) +AE113) * 1000 / (AE91 * 8760)) + AE124 + 0","v":184.89148113896275},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF102 * 1 + AF135) +AF113) * 1000 / (AF91 * 8760)) + AF124 + 0","v":181.31236812402037},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG102 * 1 + AG135) +AG113) * 1000 / (AG91 * 8760)) + AG124 + 0","v":178.20127420067453},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH102 * 1 + AH135) +AH113) * 1000 / (AH91 * 8760)) + AH124 + 0","v":174.53560313869548},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI102 * 1 + AI135) +AI113) * 1000 / (AI91 * 8760)) + AI124 + 0","v":170.92208211418858},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ102 * 1 + AJ135) +AJ113) * 1000 / (AJ91 * 8760)) + AJ124 + 0","v":167.35960577539166},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK102 * 1 + AK135) +AK113) * 1000 / (AK91 * 8760)) + AK124 + 0","v":163.84709976963296},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL102 * 1 + AL135) +AL113) * 1000 / (AL91 * 8760)) + AL124 + 0","v":160.38351966270656},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM102 * 1 + AM135) +AM113) * 1000 / (AM91 * 8760)) + AM124 + 0","v":156.96784990300088},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN102 * 1 + AN135) +AN113) * 1000 / (AN91 * 8760)) + AN124 + 0","v":156.6177145553234},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO102 * 1 + AO135) +AO113) * 1000 / (AO91 * 8760)) + AO124 + 0","v":156.07610658427313},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP102 * 1 + AP135) +AP113) * 1000 / (AP91 * 8760)) + AP124 + 0","v":155.53576040376927},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ102 * 1 + AQ135) +AQ113) * 1000 / (AQ91 * 8760)) + AQ124 + 0","v":154.99667160918096},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR102 * 1 + AR135) +AR113) * 1000 / (AR91 * 8760)) + AR124 + 0","v":154.45883581635113},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS102 * 1 + AS135) +AS113) * 1000 / (AS91 * 8760)) + AS124 + 0","v":153.92224866147731},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT102 * 1 + AT135) +AT113) * 1000 / (AT91 * 8760)) + AT124 + 0","v":153.38690580099365},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU102 * 1 + AU135) +AU113) * 1000 / (AU91 * 8760)) + AU124 + 0","v":152.85280291145384},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV102 * 1 + AV135) +AV113) * 1000 / (AV91 * 8760)) + AV124 + 0","v":152.31993568941451},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW102 * 1 + AW135) +AW113) * 1000 / (AW91 * 8760)) + AW124 + 0","v":151.78829985131981},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX102 * 1 + AX135) +AX113) * 1000 / (AX91 * 8760)) + AX124 + 0","v":151.21543929195983},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY102 * 1 + AY135) +AY113) * 1000 / (AY91 * 8760)) + AY124 + 0","v":150.64743087264603},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ102 * 1 + AZ135) +AZ113) * 1000 / (AZ91 * 8760)) + AZ124 + 0","v":150.08067281153362},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA102 * 1 + BA135) +BA113) * 1000 / (BA91 * 8760)) + BA124 + 0","v":149.51516098397812},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB102 * 1 + BB135) +BB113) * 1000 / (BB91 * 8760)) + BB124 + 0","v":148.95089128345043},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC102 * 1 + BC135) +BC113) * 1000 / (BC91 * 8760)) + BC124 + 0","v":148.3878596214374},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD102 * 1 + BD135) +BD113) * 1000 / (BD91 * 8760)) + BD124 + 0","v":147.82606192734323},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE102 * 1 + BE135) +BE113) * 1000 / (BE91 * 8760)) + BE124 + 0","v":147.26549414839081},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF102 * 1 + BF135) +BF113) * 1000 / (BF91 * 8760)) + BF124 + 0","v":146.70615224952496},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG102 * 1 + BG135) +BG113) * 1000 / (BG91 * 8760)) + BG124 + 0","v":146.14803221331471}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W103 * 1 + W136) +W114) * 1000 / (W92 * 8760)) + W125 + 0","v":176.73318036627256},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X103 * 1 + X136) +X114) * 1000 / (X92 * 8760)) + X125 + 0","v":171.95735781353},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y103 * 1 + Y136) +Y114) * 1000 / (Y92 * 8760)) + Y125 + 0","v":167.49302219900079},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z103 * 1 + Z136) +Z114) * 1000 / (Z92 * 8760)) + Z125 + 0","v":162.3904847266179},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA103 * 1 + AA136) +AA114) * 1000 / (AA92 * 8760)) + AA125 + 0","v":157.86740859297547},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB103 * 1 + AB136) +AB114) * 1000 / (AB92 * 8760)) + AB125 + 0","v":153.3804493948906},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC103 * 1 + AC136) +AC114) * 1000 / (AC92 * 8760)) + AC125 + 0","v":148.92917715823953},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD103 * 1 + AD136) +AD114) * 1000 / (AD92 * 8760)) + AD125 + 0","v":146.34106431680883},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE103 * 1 + AE136) +AE114) * 1000 / (AE92 * 8760)) + AE125 + 0","v":143.5399485653964},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF103 * 1 + AF136) +AF114) * 1000 / (AF92 * 8760)) + AF125 + 0","v":140.75497396022604},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG103 * 1 + AG136) +AG114) * 1000 / (AG92 * 8760)) + AG125 + 0","v":138.29820320198749},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH103 * 1 + AH136) +AH114) * 1000 / (AH92 * 8760)) + AH125 + 0","v":135.44752095956483},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI103 * 1 + AI136) +AI114) * 1000 / (AI92 * 8760)) + AI125 + 0","v":132.63742491000107},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ103 * 1 + AJ136) +AJ114) * 1000 / (AJ92 * 8760)) + AJ125 + 0","v":129.86705617182332},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK103 * 1 + AK136) +AK114) * 1000 / (AK92 * 8760)) + AK125 + 0","v":127.13558003300761},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL103 * 1 + AL136) +AL114) * 1000 / (AL92 * 8760)) + AL125 + 0","v":124.44218511475803},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM103 * 1 + AM136) +AM114) * 1000 / (AM92 * 8760)) + AM125 + 0","v":121.78608257050597},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN103 * 1 + AN136) +AN114) * 1000 / (AN92 * 8760)) + AN125 + 0","v":121.50210054689126},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO103 * 1 + AO136) +AO114) * 1000 / (AO92 * 8760)) + AO125 + 0","v":121.08097749916543},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP103 * 1 + AP136) +AP114) * 1000 / (AP92 * 8760)) + AP125 + 0","v":120.66083637578042},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ103 * 1 + AQ136) +AQ114) * 1000 / (AQ92 * 8760)) + AQ125 + 0","v":120.24167375519065},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR103 * 1 + AR136) +AR114) * 1000 / (AR92 * 8760)) + AR125 + 0","v":119.82348623181538},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS103 * 1 + AS136) +AS114) * 1000 / (AS92 * 8760)) + AS125 + 0","v":119.40627041594671},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT103 * 1 + AT136) +AT114) * 1000 / (AT92 * 8760)) + AT125 + 0","v":118.99002293365781},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU103 * 1 + AU136) +AU114) * 1000 / (AU92 * 8760)) + AU125 + 0","v":118.57474042671305},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV103 * 1 + AV136) +AV114) * 1000 / (AV92 * 8760)) + AV125 + 0","v":118.16041955247738},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW103 * 1 + AW136) +AW114) * 1000 / (AW92 * 8760)) + AW125 + 0","v":117.74705698382731},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX103 * 1 + AX136) +AX114) * 1000 / (AX92 * 8760)) + AX125 + 0","v":117.30180565020252},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY103 * 1 + AY136) +AY114) * 1000 / (AY92 * 8760)) + AY125 + 0","v":116.8601095488123},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ103 * 1 + AZ136) +AZ114) * 1000 / (AZ92 * 8760)) + AZ125 + 0","v":116.41938693220115},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA103 * 1 + BA136) +BA114) * 1000 / (BA92 * 8760)) + BA125 + 0","v":115.97963459919914},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB103 * 1 + BB136) +BB114) * 1000 / (BB92 * 8760)) + BB125 + 0","v":115.54084936281225},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC103 * 1 + BC136) +BC114) * 1000 / (BC92 * 8760)) + BC125 + 0","v":115.10302805014642},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD103 * 1 + BD136) +BD114) * 1000 / (BD92 * 8760)) + BD125 + 0","v":114.66616750233187},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE103 * 1 + BE136) +BE114) * 1000 / (BE92 * 8760)) + BE125 + 0","v":114.23026457444797},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF103 * 1 + BF136) +BF114) * 1000 / (BF92 * 8760)) + BF125 + 0","v":113.79531613544881},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG103 * 1 + BG136) +BG114) * 1000 / (BG92 * 8760)) + BG125 + 0","v":113.36131906808875}]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W104 * 1 + W137) +W115) * 1000 / (W93 * 8760)) + W126 + 0","v":187.98470676527026},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X104 * 1 + X137) +X115) * 1000 / (X93 * 8760)) + X126 + 0","v":182.90483664535466},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y104 * 1 + Y137) +Y115) * 1000 / (Y93 * 8760)) + Y126 + 0","v":178.15628394200965},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z104 * 1 + Z137) +Z115) * 1000 / (Z93 * 8760)) + Z126 + 0","v":172.72889895116182},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA104 * 1 + AA137) +AA115) * 1000 / (AA93 * 8760)) + AA126 + 0","v":167.91786607721249},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB104 * 1 + AB137) +AB115) * 1000 / (AB93 * 8760)) + AB126 + 0","v":163.14524948438236},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC104 * 1 + AC137) +AC115) * 1000 / (AC93 * 8760)) + AC126 + 0","v":158.41059182471102},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD104 * 1 + AD137) +AD115) * 1000 / (AD93 * 8760)) + AD126 + 0","v":155.65770958401652},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE104 * 1 + AE137) +AE115) * 1000 / (AE93 * 8760)) + AE126 + 0","v":152.67826383391144},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF104 * 1 + AF137) +AF115) * 1000 / (AF93 * 8760)) + AF126 + 0","v":149.71598683863147},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG104 * 1 + AG137) +AG115) * 1000 / (AG93 * 8760)) + AG126 + 0","v":147.10280843251758},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH104 * 1 + AH137) +AH115) * 1000 / (AH93 * 8760)) + AH126 + 0","v":144.07064059446822},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI104 * 1 + AI137) +AI115) * 1000 / (AI93 * 8760)) + AI126 + 0","v":141.08164282526215},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ104 * 1 + AJ137) +AJ115) * 1000 / (AJ93 * 8760)) + AJ126 + 0","v":138.13490156366822},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK104 * 1 + AK137) +AK115) * 1000 / (AK93 * 8760)) + AK126 + 0","v":135.22952895662613},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL104 * 1 + AL137) +AL115) * 1000 / (AL93 * 8760)) + AL126 + 0","v":132.36466196978816},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM104 * 1 + AM137) +AM115) * 1000 / (AM93 * 8760)) + AM126 + 0","v":129.53946153552377},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN104 * 1 + AN137) +AN115) * 1000 / (AN93 * 8760)) + AN126 + 0","v":129.23740010413221},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO104 * 1 + AO137) +AO115) * 1000 / (AO93 * 8760)) + AO126 + 0","v":128.78946671395181},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP104 * 1 + AP137) +AP115) * 1000 / (AP93 * 8760)) + AP126 + 0","v":128.34257776126123},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ104 * 1 + AQ137) +AQ115) * 1000 / (AQ93 * 8760)) + AQ126 + 0","v":127.89672960668582},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR104 * 1 + AR137) +AR115) * 1000 / (AR93 * 8760)) + AR126 + 0","v":127.45191862783247},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS104 * 1 + AS137) +AS115) * 1000 / (AS93 * 8760)) + AS126 + 0","v":127.00814121919099},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT104 * 1 + AT137) +AT115) * 1000 / (AT93 * 8760)) + AT126 + 0","v":126.56539379203728},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU104 * 1 + AU137) +AU115) * 1000 / (AU93 * 8760)) + AU126 + 0","v":126.12367277433722},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV104 * 1 + AV137) +AV115) * 1000 / (AV93 * 8760)) + AV126 + 0","v":125.68297461065059},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW104 * 1 + AW137) +AW115) * 1000 / (AW93 * 8760)) + AW126 + 0","v":125.24329576203604},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX104 * 1 + AX137) +AX115) * 1000 / (AX93 * 8760)) + AX126 + 0","v":124.76969798478318},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY104 * 1 + AY137) +AY115) * 1000 / (AY93 * 8760)) + AY126 + 0","v":124.29988177977215},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ104 * 1 + AZ137) +AZ115) * 1000 / (AZ93 * 8760)) + AZ126 + 0","v":123.83110103539376},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA104 * 1 + BA137) +BA115) * 1000 / (BA93 * 8760)) + BA126 + 0","v":123.36335234667889},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB104 * 1 + BB137) +BB115) * 1000 / (BB93 * 8760)) + BB126 + 0","v":122.89663232373715},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC104 * 1 + BC137) +BC115) * 1000 / (BC93 * 8760)) + BC126 + 0","v":122.43093759167552},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD104 * 1 + BD137) +BD115) * 1000 / (BD93 * 8760)) + BD126 + 0","v":121.96626479051824},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE104 * 1 + BE137) +BE115) * 1000 / (BE93 * 8760)) + BE126 + 0","v":121.50261057512668},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF104 * 1 + BF137) +BF115) * 1000 / (BF93 * 8760)) + BF126 + 0","v":121.03997161512032},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG104 * 1 + BG137) +BG115) * 1000 / (BG93 * 8760)) + BG126 + 0","v":120.57834459479744}]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W105 * 1 + W138) +W116) * 1000 / (W94 * 8760)) + W127 + 0","v":197.29275927799245},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X105 * 1 + X138) +X116) * 1000 / (X94 * 8760)) + X127 + 0","v":191.96135966587715},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y105 * 1 + Y138) +Y116) * 1000 / (Y94 * 8760)) + Y127 + 0","v":186.97768263416128},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z105 * 1 + Z138) +Z116) * 1000 / (Z94 * 8760)) + Z127 + 0","v":181.28156097121467},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA105 * 1 + AA138) +AA116) * 1000 / (AA94 * 8760)) + AA127 + 0","v":176.23231006665142},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB105 * 1 + AB138) +AB116) * 1000 / (AB94 * 8760)) + AB127 + 0","v":171.22337762327382},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC105 * 1 + AC138) +AC116) * 1000 / (AC94 * 8760)) + AC127 + 0","v":166.25428364756215},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD105 * 1 + AD138) +AD116) * 1000 / (AD94 * 8760)) + AD127 + 0","v":163.36509259271645},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE105 * 1 + AE138) +AE116) * 1000 / (AE94 * 8760)) + AE127 + 0","v":160.23811974863656},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF105 * 1 + AF138) +AF116) * 1000 / (AF94 * 8760)) + AF127 + 0","v":157.12916576934145},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG105 * 1 + AG138) +AG116) * 1000 / (AG94 * 8760)) + AG127 + 0","v":154.38659597683366},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH105 * 1 + AH138) +AH116) * 1000 / (AH94 * 8760)) + AH127 + 0","v":151.20429051349763},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI105 * 1 + AI138) +AI116) * 1000 / (AI94 * 8760)) + AI127 + 0","v":148.06729268261142},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ105 * 1 + AJ138) +AJ116) * 1000 / (AJ94 * 8760)) + AJ127 + 0","v":144.97464368800931},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK105 * 1 + AK138) +AK116) * 1000 / (AK94 * 8760)) + AK127 + 0","v":141.92541171463517},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL105 * 1 + AL138) +AL116) * 1000 / (AL94 * 8760)) + AL127 + 0","v":138.91869099504248},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM105 * 1 + AM138) +AM116) * 1000 / (AM94 * 8760)) + AM127 + 0","v":135.95360091521277},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN105 * 1 + AN138) +AN116) * 1000 / (AN94 * 8760)) + AN127 + 0","v":135.63658292850437},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO105 * 1 + AO138) +AO116) * 1000 / (AO94 * 8760)) + AO127 + 0","v":135.16647014091581},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP105 * 1 + AP138) +AP116) * 1000 / (AP94 * 8760)) + AP127 + 0","v":134.69745350608244},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ105 * 1 + AQ138) +AQ116) * 1000 / (AQ94 * 8760)) + AQ127 + 0","v":134.22952920442629},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR105 * 1 + AR138) +AR116) * 1000 / (AR94 * 8760)) + AR127 + 0","v":133.76269343419153},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS105 * 1 + AS138) +AS116) * 1000 / (AS94 * 8760)) + AS127 + 0","v":133.29694241134135},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT105 * 1 + AT138) +AT116) * 1000 / (AT94 * 8760)) + AT127 + 0","v":132.83227236945618},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU105 * 1 + AU138) +AU116) * 1000 / (AU94 * 8760)) + AU127 + 0","v":132.36867955963285},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV105 * 1 + AV138) +AV116) * 1000 / (AV94 * 8760)) + AV127 + 0","v":131.90616025038364},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW105 * 1 + AW138) +AW116) * 1000 / (AW94 * 8760)) + AW127 + 0","v":131.44471072753683},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX105 * 1 + AX138) +AX116) * 1000 / (AX94 * 8760)) + AX127 + 0","v":130.94766278214834},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY105 * 1 + AY138) +AY116) * 1000 / (AY94 * 8760)) + AY127 + 0","v":130.45458365334514},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ105 * 1 + AZ138) +AZ116) * 1000 / (AZ94 * 8760)) + AZ127 + 0","v":129.96259125595139},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA105 * 1 + BA138) +BA116) * 1000 / (BA94 * 8760)) + BA127 + 0","v":129.47168201640113},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB105 * 1 + BB138) +BB116) * 1000 / (BB94 * 8760)) + BB127 + 0","v":128.98185237695373},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC105 * 1 + BC138) +BC116) * 1000 / (BC94 * 8760)) + BC127 + 0","v":128.49309879560843},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD105 * 1 + BD138) +BD116) * 1000 / (BD94 * 8760)) + BD127 + 0","v":128.00541774602053},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE105 * 1 + BE138) +BE116) * 1000 / (BE94 * 8760)) + BE127 + 0","v":127.5188057174171},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF105 * 1 + BF138) +BF116) * 1000 / (BF94 * 8760)) + BF127 + 0","v":127.03325921451392},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG105 * 1 + BG138) +BG116) * 1000 / (BG94 * 8760)) + BG127 + 0","v":126.54877475743254}]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W106 * 1 + W139) +W117) * 1000 / (W95 * 8760)) + W128 + 0","v":197.39249331650876},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X106 * 1 + X139) +X117) * 1000 / (X95 * 8760)) + X128 + 0","v":192.01958004565321},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y106 * 1 + Y139) +Y117) * 1000 / (Y95 * 8760)) + Y128 + 0","v":187.00899976909366},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z106 * 1 + Z139) +Z117) * 1000 / (Z95 * 8760)) + Z128 + 0","v":181.26382872082249},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA106 * 1 + AA139) +AA117) * 1000 / (AA95 * 8760)) + AA128 + 0","v":176.19098103706557},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB106 * 1 + AB139) +AB117) * 1000 / (AB95 * 8760)) + AB128 + 0","v":171.15866283246334},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC106 * 1 + AC139) +AC117) * 1000 / (AC95 * 8760)) + AC128 + 0","v":166.16639341321212},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD106 * 1 + AD139) +AD117) * 1000 / (AD95 * 8760)) + AD128 + 0","v":163.27348709654311},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE106 * 1 + AE139) +AE117) * 1000 / (AE95 * 8760)) + AE128 + 0","v":160.13227861893006},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF106 * 1 + AF139) +AF117) * 1000 / (AF95 * 8760)) + AF128 + 0","v":157.00918978736473},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG106 * 1 + AG139) +AG117) * 1000 / (AG95 * 8760)) + AG128 + 0","v":154.27630148206265},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH106 * 1 + AH139) +AH117) * 1000 / (AH95 * 8760)) + AH128 + 0","v":151.08355265992492},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI106 * 1 + AI139) +AI117) * 1000 / (AI95 * 8760)) + AI128 + 0","v":147.9362520495481},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ106 * 1 + AJ139) +AJ117) * 1000 / (AJ95 * 8760)) + AJ128 + 0","v":144.83343751650651},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK106 * 1 + AK139) +AK117) * 1000 / (AK95 * 8760)) + AK128 + 0","v":141.77417397933505},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL106 * 1 + AL139) +AL117) * 1000 / (AL95 * 8760)) + AL128 + 0","v":138.75755247184568},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM106 * 1 + AM139) +AM117) * 1000 / (AM95 * 8760)) + AM128 + 0","v":135.782689244778},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN106 * 1 + AN139) +AN117) * 1000 / (AN95 * 8760)) + AN128 + 0","v":135.4704946013338},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO106 * 1 + AO139) +AO117) * 1000 / (AO95 * 8760)) + AO128 + 0","v":134.99887786386267},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP106 * 1 + AP139) +AP117) * 1000 / (AP95 * 8760)) + AP128 + 0","v":134.52836058366799},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ106 * 1 + AQ139) +AQ117) * 1000 / (AQ95 * 8760)) + AQ128 + 0","v":134.05893892815513},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR106 * 1 + AR139) +AR117) * 1000 / (AR95 * 8760)) + AR128 + 0","v":133.59060908259738},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS106 * 1 + AS139) +AS117) * 1000 / (AS95 * 8760)) + AS128 + 0","v":133.12336725003254},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT106 * 1 + AT139) +AT117) * 1000 / (AT95 * 8760)) + AT128 + 0","v":132.6572096511606},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU106 * 1 + AU139) +AU117) * 1000 / (AU95 * 8760)) + AU128 + 0","v":132.19213252424194},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV106 * 1 + AV139) +AV117) * 1000 / (AV95 * 8760)) + AV128 + 0","v":131.7281321249969},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW106 * 1 + AW139) +AW117) * 1000 / (AW95 * 8760)) + AW128 + 0","v":131.26520472650503},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX106 * 1 + AX139) +AX117) * 1000 / (AX95 * 8760)) + AX128 + 0","v":130.76633448843123},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY106 * 1 + AY139) +AY117) * 1000 / (AY95 * 8760)) + AY128 + 0","v":130.27155429062771},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ106 * 1 + AZ139) +AZ117) * 1000 / (AZ95 * 8760)) + AZ128 + 0","v":129.77786427292011},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA106 * 1 + BA139) +BA117) * 1000 / (BA95 * 8760)) + BA128 + 0","v":129.28526084780847},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB106 * 1 + BB139) +BB117) * 1000 / (BB95 * 8760)) + BB128 + 0","v":128.79374044364968},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC106 * 1 + BC139) +BC117) * 1000 / (BC95 * 8760)) + BC128 + 0","v":128.30329950457158},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD106 * 1 + BD139) +BD117) * 1000 / (BD95 * 8760)) + BD128 + 0","v":127.81393449038853},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE106 * 1 + BE139) +BE117) * 1000 / (BE95 * 8760)) + BE128 + 0","v":127.32564187651646},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF106 * 1 + BF139) +BF117) * 1000 / (BF95 * 8760)) + BF128 + 0","v":126.83841815388909},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG106 * 1 + BG139) +BG117) * 1000 / (BG95 * 8760)) + BG128 + 0","v":126.35225982887491}]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W107 * 1 + W140) +W118) * 1000 / (W96 * 8760)) + W129 + 0","v":207.74043195986016},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X107 * 1 + X140) +X118) * 1000 / (X96 * 8760)) + X129 + 0","v":202.08585358650402},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y107 * 1 + Y140) +Y118) * 1000 / (Y96 * 8760)) + Y129 + 0","v":196.81260284868077},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z107 * 1 + Z140) +Z118) * 1000 / (Z96 * 8760)) + Z129 + 0","v":190.76625176815915},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA107 * 1 + AA140) +AA118) * 1000 / (AA96 * 8760)) + AA129 + 0","v":185.42746936876736},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB107 * 1 + AB140) +AB118) * 1000 / (AB96 * 8760)) + AB129 + 0","v":180.13134113197944},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC107 * 1 + AC140) +AC118) * 1000 / (AC96 * 8760)) + AC129 + 0","v":174.87736116450253},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD107 * 1 + AD140) +AD118) * 1000 / (AD96 * 8760)) + AD129 + 0","v":171.83279955151053},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE107 * 1 + AE140) +AE118) * 1000 / (AE96 * 8760)) + AE129 + 0","v":168.52691899318057},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF107 * 1 + AF140) +AF118) * 1000 / (AF96 * 8760)) + AF129 + 0","v":165.24010797003751},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG107 * 1 + AG140) +AG118) * 1000 / (AG96 * 8760)) + AG129 + 0","v":162.36395301853602},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH107 * 1 + AH140) +AH118) * 1000 / (AH96 * 8760)) + AH129 + 0","v":159.00383020785389},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI107 * 1 + AI140) +AI118) * 1000 / (AI96 * 8760)) + AI129 + 0","v":155.69153814789777},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ107 * 1 + AJ140) +AJ118) * 1000 / (AJ96 * 8760)) + AJ129 + 0","v":152.42606426611317},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK107 * 1 + AK140) +AK118) * 1000 / (AK96 * 8760)) + AK129 + 0","v":149.20642446110801},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL107 * 1 + AL140) +AL118) * 1000 / (AL96 * 8760)) + AL129 + 0","v":146.03166211581251},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM107 * 1 + AM140) +AM118) * 1000 / (AM96 * 8760)) + AM129 + 0","v":142.90084715203565},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN107 * 1 + AN140) +AN118) * 1000 / (AN96 * 8760)) + AN129 + 0","v":142.57228627824065},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO107 * 1 + AO140) +AO118) * 1000 / (AO96 * 8760)) + AO129 + 0","v":142.07594590016632},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP107 * 1 + AP140) +AP118) * 1000 / (AP96 * 8760)) + AP129 + 0","v":141.58076261639525},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ107 * 1 + AQ140) +AQ118) * 1000 / (AQ96 * 8760)) + AQ129 + 0","v":141.08673239341616},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR107 * 1 + AR140) +AR118) * 1000 / (AR96 * 8760)) + AR129 + 0","v":140.5938512165223},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS107 * 1 + AS140) +AS118) * 1000 / (AS96 * 8760)) + AS129 + 0","v":140.10211508970266},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT107 * 1 + AT140) +AT118) * 1000 / (AT96 * 8760)) + AT129 + 0","v":139.61152003553428},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU107 * 1 + AU140) +AU118) * 1000 / (AU96 * 8760)) + AU129 + 0","v":139.12206209507548},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV107 * 1 + AV140) +AV118) * 1000 / (AV96 * 8760)) + AV129 + 0","v":138.63373732775946},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW107 * 1 + AW140) +AW118) * 1000 / (AW96 * 8760)) + AW129 + 0","v":138.14654181128881},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX107 * 1 + AX140) +AX118) * 1000 / (AX96 * 8760)) + AX129 + 0","v":137.62151921793628},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY107 * 1 + AY140) +AY118) * 1000 / (AY96 * 8760)) + AY129 + 0","v":137.10080107769738},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ107 * 1 + AZ140) +AZ118) * 1000 / (AZ96 * 8760)) + AZ129 + 0","v":136.58123026824214},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA107 * 1 + BA140) +BA118) * 1000 / (BA96 * 8760)) + BA129 + 0","v":136.06280301400247},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB107 * 1 + BB140) +BB118) * 1000 / (BB96 * 8760)) + BB129 + 0","v":135.54551555609845},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC107 * 1 + BC140) +BC118) * 1000 / (BC96 * 8760)) + BC129 + 0","v":135.02936415224784},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD107 * 1 + BD140) +BD118) * 1000 / (BD96 * 8760)) + BD129 + 0","v":134.51434507667733},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE107 * 1 + BE140) +BE118) * 1000 / (BE96 * 8760)) + BE129 + 0","v":134.00045462003294},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF107 * 1 + BF140) +BF118) * 1000 / (BF96 * 8760)) + BF129 + 0","v":133.48768908929213},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG107 * 1 + BG140) +BG118) * 1000 / (BG96 * 8760)) + BG129 + 0","v":132.97604480767606}]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (W108 * 1 + W141) +W119) * 1000 / (W97 * 8760)) + W130 + 0","v":223.87765503127201},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (X108 * 1 + X141) +X119) * 1000 / (X97 * 8760)) + X130 + 0","v":217.78383047110106},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Y108 * 1 + Y141) +Y119) * 1000 / (Y97 * 8760)) + Y130 + 0","v":212.10095497865052},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (Z108 * 1 + Z141) +Z119) * 1000 / (Z97 * 8760)) + Z130 + 0","v":205.58492490866132},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AA108 * 1 + AA141) +AA119) * 1000 / (AA97 * 8760)) + AA130 + 0","v":199.83142727210588},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AB108 * 1 + AB141) +AB119) * 1000 / (AB97 * 8760)) + AB130 + 0","v":194.1238971624829},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AC108 * 1 + AC141) +AC119) * 1000 / (AC97 * 8760)) + AC130 + 0","v":188.46178938883929},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AD108 * 1 + AD141) +AD119) * 1000 / (AD97 * 8760)) + AD130 + 0","v":185.1807270165103},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AE108 * 1 + AE141) +AE119) * 1000 / (AE97 * 8760)) + AE130 + 0","v":181.61804651069815},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AF108 * 1 + AF141) +AF119) * 1000 / (AF97 * 8760)) + AF130 + 0","v":178.07591685663846},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AG108 * 1 + AG141) +AG119) * 1000 / (AG97 * 8760)) + AG130 + 0","v":174.97634293174568},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AH108 * 1 + AH141) +AH119) * 1000 / (AH97 * 8760)) + AH130 + 0","v":171.35520664943564},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AI108 * 1 + AI141) +AI119) * 1000 / (AI97 * 8760)) + AI130 + 0","v":167.78561659820787},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AJ108 * 1 + AJ141) +AJ119) * 1000 / (AJ97 * 8760)) + AJ130 + 0","v":164.26648154913352},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AK108 * 1 + AK141) +AK119) * 1000 / (AK97 * 8760)) + AK130 + 0","v":160.79674095607854},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AL108 * 1 + AL141) +AL119) * 1000 / (AL97 * 8760)) + AL130 + 0","v":157.37536389220648},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AM108 * 1 + AM141) +AM119) * 1000 / (AM97 * 8760)) + AM130 + 0","v":154.00134803109279},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AN108 * 1 + AN141) +AN119) * 1000 / (AN97 * 8760)) + AN130 + 0","v":153.64726463352642},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AO108 * 1 + AO141) +AO119) * 1000 / (AO97 * 8760)) + AO130 + 0","v":153.11236866314502},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AP108 * 1 + AP141) +AP119) * 1000 / (AP97 * 8760)) + AP130 + 0","v":152.57871966985337},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AQ108 * 1 + AQ141) +AQ119) * 1000 / (AQ97 * 8760)) + AQ130 + 0","v":152.04631330681809},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AR108 * 1 + AR141) +AR119) * 1000 / (AR97 * 8760)) + AR130 + 0","v":151.51514524747094},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AS108 * 1 + AS141) +AS119) * 1000 / (AS97 * 8760)) + AS130 + 0","v":150.9852111853919},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AT108 * 1 + AT141) +AT119) * 1000 / (AT97 * 8760)) + AT130 + 0","v":150.45650683419282},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AU108 * 1 + AU141) +AU119) * 1000 / (AU97 * 8760)) + AU130 + 0","v":149.92902792740239},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AV108 * 1 + AV141) +AV119) * 1000 / (AV97 * 8760)) + AV130 + 0","v":149.40277021835172},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AW108 * 1 + AW141) +AW119) * 1000 / (AW97 * 8760)) + AW130 + 0","v":148.87772948006022},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AX108 * 1 + AX141) +AX119) * 1000 / (AX97 * 8760)) + AX130 + 0","v":148.31192326732972},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AY108 * 1 + AY141) +AY119) * 1000 / (AY97 * 8760)) + AY130 + 0","v":147.75075587651841},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (AZ108 * 1 + AZ141) +AZ119) * 1000 / (AZ97 * 8760)) + AZ130 + 0","v":147.19082494084955},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BA108 * 1 + BA141) +BA119) * 1000 / (BA97 * 8760)) + BA130 + 0","v":146.63212639146988},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BB108 * 1 + BB141) +BB119) * 1000 / (BB97 * 8760)) + BB130 + 0","v":146.07465617751069},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BC108 * 1 + BC141) +BC119) * 1000 / (BC97 * 8760)) + BC130 + 0","v":145.51841026599027},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BD108 * 1 + BD141) +BD119) * 1000 / (BD97 * 8760)) + BD130 + 0","v":144.96338464171802},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BE108 * 1 + BE141) +BE119) * 1000 / (BE97 * 8760)) + BE130 + 0","v":144.40957530719842},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BF108 * 1 + BF141) +BF119) * 1000 / (BF97 * 8760)) + BF130 + 0","v":143.85697828253598},{"$f":" (('Offshore Wind'!$S$46 * 'Offshore Wind'!$S$44 * 'Offshore Wind'!$S$42 * (BG108 * 1 + BG141) +BG119) * 1000 / (BG97 * 8760)) + BG130 + 0","v":143.30558960534049}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Offshore wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Solar PV Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (W215 * 1 + W227) +W219) * 1000 / (W211 * 8760)) + W223 + 0","v":168.77109816012694},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (X215 * 1 + X227) +X219) * 1000 / (X211 * 8760)) + X223 + 0","v":161.69673829323955},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Y215 * 1 + Y227) +Y219) * 1000 / (Y211 * 8760)) + Y223 + 0","v":146.8172450135296},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Z215 * 1 + Z227) +Z219) * 1000 / (Z211 * 8760)) + Z223 + 0","v":131.12235708280858},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AA215 * 1 + AA227) +AA219) * 1000 / (AA211 * 8760)) + AA223 + 0","v":115.42746915208754},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AB215 * 1 + AB227) +AB219) * 1000 / (AB211 * 8760)) + AB223 + 0","v":99.732581221366488},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AC215 * 1 + AC227) +AC219) * 1000 / (AC211 * 8760)) + AC223 + 0","v":84.853087941656526},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AD215 * 1 + AD227) +AD219) * 1000 / (AD211 * 8760)) + AD223 + 0","v":80.936591404978145},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AE215 * 1 + AE227) +AE219) * 1000 / (AE211 * 8760)) + AE223 + 0","v":77.020094868299751},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AF215 * 1 + AF227) +AF219) * 1000 / (AF211 * 8760)) + AF223 + 0","v":73.103598331621356},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AG215 * 1 + AG227) +AG219) * 1000 / (AG211 * 8760)) + AG223 + 0","v":69.187101794942976},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AH215 * 1 + AH227) +AH219) * 1000 / (AH211 * 8760)) + AH223 + 0","v":65.270605258264567},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AI215 * 1 + AI227) +AI219) * 1000 / (AI211 * 8760)) + AI223 + 0","v":61.354108721586186},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AJ215 * 1 + AJ227) +AJ219) * 1000 / (AJ211 * 8760)) + AJ223 + 0","v":57.437612184907806},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AK215 * 1 + AK227) +AK219) * 1000 / (AK211 * 8760)) + AK223 + 0","v":53.521115648229404},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AL215 * 1 + AL227) +AL219) * 1000 / (AL211 * 8760)) + AL223 + 0","v":49.604619111551017},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AM215 * 1 + AM227) +AM219) * 1000 / (AM211 * 8760)) + AM223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AN215 * 1 + AN227) +AN219) * 1000 / (AN211 * 8760)) + AN223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AO215 * 1 + AO227) +AO219) * 1000 / (AO211 * 8760)) + AO223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AP215 * 1 + AP227) +AP219) * 1000 / (AP211 * 8760)) + AP223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AQ215 * 1 + AQ227) +AQ219) * 1000 / (AQ211 * 8760)) + AQ223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AR215 * 1 + AR227) +AR219) * 1000 / (AR211 * 8760)) + AR223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AS215 * 1 + AS227) +AS219) * 1000 / (AS211 * 8760)) + AS223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AT215 * 1 + AT227) +AT219) * 1000 / (AT211 * 8760)) + AT223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AU215 * 1 + AU227) +AU219) * 1000 / (AU211 * 8760)) + AU223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AV215 * 1 + AV227) +AV219) * 1000 / (AV211 * 8760)) + AV223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AW215 * 1 + AW227) +AW219) * 1000 / (AW211 * 8760)) + AW223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AX215 * 1 + AX227) +AX219) * 1000 / (AX211 * 8760)) + AX223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AY215 * 1 + AY227) +AY219) * 1000 / (AY211 * 8760)) + AY223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AZ215 * 1 + AZ227) +AZ219) * 1000 / (AZ211 * 8760)) + AZ223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BA215 * 1 + BA227) +BA219) * 1000 / (BA211 * 8760)) + BA223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BB215 * 1 + BB227) +BB219) * 1000 / (BB211 * 8760)) + BB223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BC215 * 1 + BC227) +BC219) * 1000 / (BC211 * 8760)) + BC223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BD215 * 1 + BD227) +BD219) * 1000 / (BD211 * 8760)) + BD223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BE215 * 1 + BE227) +BE219) * 1000 / (BE211 * 8760)) + BE223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BF215 * 1 + BF227) +BF219) * 1000 / (BF211 * 8760)) + BF223 + 0","v":45.688122574872622},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BG215 * 1 + BG227) +BG219) * 1000 / (BG211 * 8760)) + BG223 + 0","v":45.688122574872622}]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (W216 * 1 + W228) +W220) * 1000 / (W212 * 8760)) + W224 + 0","v":118.13976871208887},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (X216 * 1 + X228) +X220) * 1000 / (X212 * 8760)) + X224 + 0","v":113.18771680526768},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Y216 * 1 + Y228) +Y220) * 1000 / (Y212 * 8760)) + Y224 + 0","v":102.77207150947072},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Z216 * 1 + Z228) +Z220) * 1000 / (Z212 * 8760)) + Z224 + 0","v":91.785649957966015},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AA216 * 1 + AA228) +AA220) * 1000 / (AA212 * 8760)) + AA224 + 0","v":80.799228406461282},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AB216 * 1 + AB228) +AB220) * 1000 / (AB212 * 8760)) + AB224 + 0","v":69.812806854956548},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AC216 * 1 + AC228) +AC220) * 1000 / (AC212 * 8760)) + AC224 + 0","v":59.397161559159578},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AD216 * 1 + AD228) +AD220) * 1000 / (AD212 * 8760)) + AD224 + 0","v":56.655613983484699},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AE216 * 1 + AE228) +AE220) * 1000 / (AE212 * 8760)) + AE224 + 0","v":53.914066407809827},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AF216 * 1 + AF228) +AF220) * 1000 / (AF212 * 8760)) + AF224 + 0","v":51.172518832134955},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AG216 * 1 + AG228) +AG220) * 1000 / (AG212 * 8760)) + AG224 + 0","v":48.430971256460083},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AH216 * 1 + AH228) +AH220) * 1000 / (AH212 * 8760)) + AH224 + 0","v":45.689423680785204},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AI216 * 1 + AI228) +AI220) * 1000 / (AI212 * 8760)) + AI224 + 0","v":42.947876105110332},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AJ216 * 1 + AJ228) +AJ220) * 1000 / (AJ212 * 8760)) + AJ224 + 0","v":40.206328529435467},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AK216 * 1 + AK228) +AK220) * 1000 / (AK212 * 8760)) + AK224 + 0","v":37.464780953760588},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AL216 * 1 + AL228) +AL220) * 1000 / (AL212 * 8760)) + AL224 + 0","v":34.723233378085716},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AM216 * 1 + AM228) +AM220) * 1000 / (AM212 * 8760)) + AM224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AN216 * 1 + AN228) +AN220) * 1000 / (AN212 * 8760)) + AN224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AO216 * 1 + AO228) +AO220) * 1000 / (AO212 * 8760)) + AO224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AP216 * 1 + AP228) +AP220) * 1000 / (AP212 * 8760)) + AP224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AQ216 * 1 + AQ228) +AQ220) * 1000 / (AQ212 * 8760)) + AQ224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AR216 * 1 + AR228) +AR220) * 1000 / (AR212 * 8760)) + AR224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AS216 * 1 + AS228) +AS220) * 1000 / (AS212 * 8760)) + AS224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AT216 * 1 + AT228) +AT220) * 1000 / (AT212 * 8760)) + AT224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AU216 * 1 + AU228) +AU220) * 1000 / (AU212 * 8760)) + AU224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AV216 * 1 + AV228) +AV220) * 1000 / (AV212 * 8760)) + AV224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AW216 * 1 + AW228) +AW220) * 1000 / (AW212 * 8760)) + AW224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AX216 * 1 + AX228) +AX220) * 1000 / (AX212 * 8760)) + AX224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AY216 * 1 + AY228) +AY220) * 1000 / (AY212 * 8760)) + AY224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AZ216 * 1 + AZ228) +AZ220) * 1000 / (AZ212 * 8760)) + AZ224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BA216 * 1 + BA228) +BA220) * 1000 / (BA212 * 8760)) + BA224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BB216 * 1 + BB228) +BB220) * 1000 / (BB212 * 8760)) + BB224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BC216 * 1 + BC228) +BC220) * 1000 / (BC212 * 8760)) + BC224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BD216 * 1 + BD228) +BD220) * 1000 / (BD212 * 8760)) + BD224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BE216 * 1 + BE228) +BE220) * 1000 / (BE212 * 8760)) + BE224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BF216 * 1 + BF228) +BF220) * 1000 / (BF212 * 8760)) + BF224 + 0","v":31.981685802410837},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BG216 * 1 + BG228) +BG220) * 1000 / (BG212 * 8760)) + BG224 + 0","v":31.981685802410837}]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (W217 * 1 + W229) +W221) * 1000 / (W213 * 8760)) + W225 + 0","v":84.38554908006347},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (X217 * 1 + X229) +X221) * 1000 / (X213 * 8760)) + X225 + 0","v":80.848369146619774},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Y217 * 1 + Y229) +Y221) * 1000 / (Y213 * 8760)) + Y225 + 0","v":73.4086225067648},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (Z217 * 1 + Z229) +Z221) * 1000 / (Z213 * 8760)) + Z225 + 0","v":65.561178541404288},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AA217 * 1 + AA229) +AA221) * 1000 / (AA213 * 8760)) + AA225 + 0","v":57.71373457604377},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AB217 * 1 + AB229) +AB221) * 1000 / (AB213 * 8760)) + AB225 + 0","v":49.866290610683244},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AC217 * 1 + AC229) +AC221) * 1000 / (AC213 * 8760)) + AC225 + 0","v":42.426543970828263},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AD217 * 1 + AD229) +AD221) * 1000 / (AD213 * 8760)) + AD225 + 0","v":40.468295702489073},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AE217 * 1 + AE229) +AE221) * 1000 / (AE213 * 8760)) + AE225 + 0","v":38.510047434149875},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AF217 * 1 + AF229) +AF221) * 1000 / (AF213 * 8760)) + AF225 + 0","v":36.551799165810678},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AG217 * 1 + AG229) +AG221) * 1000 / (AG213 * 8760)) + AG225 + 0","v":34.593550897471488},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AH217 * 1 + AH229) +AH221) * 1000 / (AH213 * 8760)) + AH225 + 0","v":32.635302629132283},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AI217 * 1 + AI229) +AI221) * 1000 / (AI213 * 8760)) + AI225 + 0","v":30.677054360793093},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AJ217 * 1 + AJ229) +AJ221) * 1000 / (AJ213 * 8760)) + AJ225 + 0","v":28.718806092453903},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AK217 * 1 + AK229) +AK221) * 1000 / (AK213 * 8760)) + AK225 + 0","v":26.760557824114702},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AL217 * 1 + AL229) +AL221) * 1000 / (AL213 * 8760)) + AL225 + 0","v":24.802309555775508},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AM217 * 1 + AM229) +AM221) * 1000 / (AM213 * 8760)) + AM225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AN217 * 1 + AN229) +AN221) * 1000 / (AN213 * 8760)) + AN225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AO217 * 1 + AO229) +AO221) * 1000 / (AO213 * 8760)) + AO225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AP217 * 1 + AP229) +AP221) * 1000 / (AP213 * 8760)) + AP225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AQ217 * 1 + AQ229) +AQ221) * 1000 / (AQ213 * 8760)) + AQ225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AR217 * 1 + AR229) +AR221) * 1000 / (AR213 * 8760)) + AR225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AS217 * 1 + AS229) +AS221) * 1000 / (AS213 * 8760)) + AS225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AT217 * 1 + AT229) +AT221) * 1000 / (AT213 * 8760)) + AT225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AU217 * 1 + AU229) +AU221) * 1000 / (AU213 * 8760)) + AU225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AV217 * 1 + AV229) +AV221) * 1000 / (AV213 * 8760)) + AV225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AW217 * 1 + AW229) +AW221) * 1000 / (AW213 * 8760)) + AW225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AX217 * 1 + AX229) +AX221) * 1000 / (AX213 * 8760)) + AX225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AY217 * 1 + AY229) +AY221) * 1000 / (AY213 * 8760)) + AY225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (AZ217 * 1 + AZ229) +AZ221) * 1000 / (AZ213 * 8760)) + AZ225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BA217 * 1 + BA229) +BA221) * 1000 / (BA213 * 8760)) + BA225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BB217 * 1 + BB229) +BB221) * 1000 / (BB213 * 8760)) + BB225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BC217 * 1 + BC229) +BC221) * 1000 / (BC213 * 8760)) + BC225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BD217 * 1 + BD229) +BD221) * 1000 / (BD213 * 8760)) + BD225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BE217 * 1 + BE229) +BE221) * 1000 / (BE213 * 8760)) + BE225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BF217 * 1 + BF229) +BF221) * 1000 / (BF213 * 8760)) + BF225 + 0","v":22.844061287436311},{"$f":" (('Solar - Utility PV'!$S$44 * 'Solar - Utility PV'!$S$42 * 'Solar - Utility PV'!$S$40 * (BG217 * 1 + BG229) +BG221) * 1000 / (BG213 * 8760)) + BG225 + 0","v":22.844061287436311}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Solar CSP Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W279 * 1 +W291) +W283) * 1000 / (W275 * 8760)) + W287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X279 * 1 +X291) +X283) * 1000 / (X275 * 8760)) + X287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y279 * 1 +Y291) +Y283) * 1000 / (Y275 * 8760)) + Y287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z279 * 1 +Z291) +Z283) * 1000 / (Z275 * 8760)) + Z287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA279 * 1 +AA291) +AA283) * 1000 / (AA275 * 8760)) + AA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB279 * 1 +AB291) +AB283) * 1000 / (AB275 * 8760)) + AB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC279 * 1 +AC291) +AC283) * 1000 / (AC275 * 8760)) + AC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD279 * 1 +AD291) +AD283) * 1000 / (AD275 * 8760)) + AD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE279 * 1 +AE291) +AE283) * 1000 / (AE275 * 8760)) + AE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF279 * 1 +AF291) +AF283) * 1000 / (AF275 * 8760)) + AF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG279 * 1 +AG291) +AG283) * 1000 / (AG275 * 8760)) + AG287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH279 * 1 +AH291) +AH283) * 1000 / (AH275 * 8760)) + AH287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI279 * 1 +AI291) +AI283) * 1000 / (AI275 * 8760)) + AI287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ279 * 1 +AJ291) +AJ283) * 1000 / (AJ275 * 8760)) + AJ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK279 * 1 +AK291) +AK283) * 1000 / (AK275 * 8760)) + AK287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL279 * 1 +AL291) +AL283) * 1000 / (AL275 * 8760)) + AL287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM279 * 1 +AM291) +AM283) * 1000 / (AM275 * 8760)) + AM287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN279 * 1 +AN291) +AN283) * 1000 / (AN275 * 8760)) + AN287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO279 * 1 +AO291) +AO283) * 1000 / (AO275 * 8760)) + AO287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP279 * 1 +AP291) +AP283) * 1000 / (AP275 * 8760)) + AP287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ279 * 1 +AQ291) +AQ283) * 1000 / (AQ275 * 8760)) + AQ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR279 * 1 +AR291) +AR283) * 1000 / (AR275 * 8760)) + AR287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS279 * 1 +AS291) +AS283) * 1000 / (AS275 * 8760)) + AS287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT279 * 1 +AT291) +AT283) * 1000 / (AT275 * 8760)) + AT287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU279 * 1 +AU291) +AU283) * 1000 / (AU275 * 8760)) + AU287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV279 * 1 +AV291) +AV283) * 1000 / (AV275 * 8760)) + AV287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW279 * 1 +AW291) +AW283) * 1000 / (AW275 * 8760)) + AW287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX279 * 1 +AX291) +AX283) * 1000 / (AX275 * 8760)) + AX287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY279 * 1 +AY291) +AY283) * 1000 / (AY275 * 8760)) + AY287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ279 * 1 +AZ291) +AZ283) * 1000 / (AZ275 * 8760)) + AZ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA279 * 1 +BA291) +BA283) * 1000 / (BA275 * 8760)) + BA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB279 * 1 +BB291) +BB283) * 1000 / (BB275 * 8760)) + BB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC279 * 1 +BC291) +BC283) * 1000 / (BC275 * 8760)) + BC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD279 * 1 +BD291) +BD283) * 1000 / (BD275 * 8760)) + BD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE279 * 1 +BE291) +BE283) * 1000 / (BE275 * 8760)) + BE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF279 * 1 +BF291) +BF283) * 1000 / (BF275 * 8760)) + BF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG279 * 1 +BG291) +BG283) * 1000 / (BG275 * 8760)) + BG287 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W280 * 1 +W292) +W284) * 1000 / (W276 * 8760)) + W288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X280 * 1 +X292) +X284) * 1000 / (X276 * 8760)) + X288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y280 * 1 +Y292) +Y284) * 1000 / (Y276 * 8760)) + Y288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z280 * 1 +Z292) +Z284) * 1000 / (Z276 * 8760)) + Z288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA280 * 1 +AA292) +AA284) * 1000 / (AA276 * 8760)) + AA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB280 * 1 +AB292) +AB284) * 1000 / (AB276 * 8760)) + AB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC280 * 1 +AC292) +AC284) * 1000 / (AC276 * 8760)) + AC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD280 * 1 +AD292) +AD284) * 1000 / (AD276 * 8760)) + AD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE280 * 1 +AE292) +AE284) * 1000 / (AE276 * 8760)) + AE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF280 * 1 +AF292) +AF284) * 1000 / (AF276 * 8760)) + AF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG280 * 1 +AG292) +AG284) * 1000 / (AG276 * 8760)) + AG288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH280 * 1 +AH292) +AH284) * 1000 / (AH276 * 8760)) + AH288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI280 * 1 +AI292) +AI284) * 1000 / (AI276 * 8760)) + AI288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ280 * 1 +AJ292) +AJ284) * 1000 / (AJ276 * 8760)) + AJ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK280 * 1 +AK292) +AK284) * 1000 / (AK276 * 8760)) + AK288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL280 * 1 +AL292) +AL284) * 1000 / (AL276 * 8760)) + AL288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM280 * 1 +AM292) +AM284) * 1000 / (AM276 * 8760)) + AM288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN280 * 1 +AN292) +AN284) * 1000 / (AN276 * 8760)) + AN288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO280 * 1 +AO292) +AO284) * 1000 / (AO276 * 8760)) + AO288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP280 * 1 +AP292) +AP284) * 1000 / (AP276 * 8760)) + AP288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ280 * 1 +AQ292) +AQ284) * 1000 / (AQ276 * 8760)) + AQ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR280 * 1 +AR292) +AR284) * 1000 / (AR276 * 8760)) + AR288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS280 * 1 +AS292) +AS284) * 1000 / (AS276 * 8760)) + AS288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT280 * 1 +AT292) +AT284) * 1000 / (AT276 * 8760)) + AT288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU280 * 1 +AU292) +AU284) * 1000 / (AU276 * 8760)) + AU288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV280 * 1 +AV292) +AV284) * 1000 / (AV276 * 8760)) + AV288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW280 * 1 +AW292) +AW284) * 1000 / (AW276 * 8760)) + AW288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX280 * 1 +AX292) +AX284) * 1000 / (AX276 * 8760)) + AX288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY280 * 1 +AY292) +AY284) * 1000 / (AY276 * 8760)) + AY288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ280 * 1 +AZ292) +AZ284) * 1000 / (AZ276 * 8760)) + AZ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA280 * 1 +BA292) +BA284) * 1000 / (BA276 * 8760)) + BA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB280 * 1 +BB292) +BB284) * 1000 / (BB276 * 8760)) + BB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC280 * 1 +BC292) +BC284) * 1000 / (BC276 * 8760)) + BC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD280 * 1 +BD292) +BD284) * 1000 / (BD276 * 8760)) + BD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE280 * 1 +BE292) +BE284) * 1000 / (BE276 * 8760)) + BE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF280 * 1 +BF292) +BF284) * 1000 / (BF276 * 8760)) + BF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG280 * 1 +BG292) +BG284) * 1000 / (BG276 * 8760)) + BG288 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W281 * 1 +W293) +W285) * 1000 / (W277 * 8760)) + W289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X281 * 1 +X293) +X285) * 1000 / (X277 * 8760)) + X289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y281 * 1 +Y293) +Y285) * 1000 / (Y277 * 8760)) + Y289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z281 * 1 +Z293) +Z285) * 1000 / (Z277 * 8760)) + Z289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA281 * 1 +AA293) +AA285) * 1000 / (AA277 * 8760)) + AA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB281 * 1 +AB293) +AB285) * 1000 / (AB277 * 8760)) + AB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC281 * 1 +AC293) +AC285) * 1000 / (AC277 * 8760)) + AC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD281 * 1 +AD293) +AD285) * 1000 / (AD277 * 8760)) + AD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE281 * 1 +AE293) +AE285) * 1000 / (AE277 * 8760)) + AE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF281 * 1 +AF293) +AF285) * 1000 / (AF277 * 8760)) + AF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG281 * 1 +AG293) +AG285) * 1000 / (AG277 * 8760)) + AG289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH281 * 1 +AH293) +AH285) * 1000 / (AH277 * 8760)) + AH289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI281 * 1 +AI293) +AI285) * 1000 / (AI277 * 8760)) + AI289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ281 * 1 +AJ293) +AJ285) * 1000 / (AJ277 * 8760)) + AJ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK281 * 1 +AK293) +AK285) * 1000 / (AK277 * 8760)) + AK289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL281 * 1 +AL293) +AL285) * 1000 / (AL277 * 8760)) + AL289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM281 * 1 +AM293) +AM285) * 1000 / (AM277 * 8760)) + AM289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN281 * 1 +AN293) +AN285) * 1000 / (AN277 * 8760)) + AN289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO281 * 1 +AO293) +AO285) * 1000 / (AO277 * 8760)) + AO289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP281 * 1 +AP293) +AP285) * 1000 / (AP277 * 8760)) + AP289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ281 * 1 +AQ293) +AQ285) * 1000 / (AQ277 * 8760)) + AQ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR281 * 1 +AR293) +AR285) * 1000 / (AR277 * 8760)) + AR289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS281 * 1 +AS293) +AS285) * 1000 / (AS277 * 8760)) + AS289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT281 * 1 +AT293) +AT285) * 1000 / (AT277 * 8760)) + AT289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU281 * 1 +AU293) +AU285) * 1000 / (AU277 * 8760)) + AU289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV281 * 1 +AV293) +AV285) * 1000 / (AV277 * 8760)) + AV289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW281 * 1 +AW293) +AW285) * 1000 / (AW277 * 8760)) + AW289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX281 * 1 +AX293) +AX285) * 1000 / (AX277 * 8760)) + AX289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY281 * 1 +AY293) +AY285) * 1000 / (AY277 * 8760)) + AY289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ281 * 1 +AZ293) +AZ285) * 1000 / (AZ277 * 8760)) + AZ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA281 * 1 +BA293) +BA285) * 1000 / (BA277 * 8760)) + BA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB281 * 1 +BB293) +BB285) * 1000 / (BB277 * 8760)) + BB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC281 * 1 +BC293) +BC285) * 1000 / (BC277 * 8760)) + BC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD281 * 1 +BD293) +BD285) * 1000 / (BD277 * 8760)) + BD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE281 * 1 +BE293) +BE285) * 1000 / (BE277 * 8760)) + BE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF281 * 1 +BF293) +BF285) * 1000 / (BF277 * 8760)) + BF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG281 * 1 +BG293) +BG285) * 1000 / (BG277 * 8760)) + BG289 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Geothermal Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"CAPEX ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V355+V376)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W355+W376)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V356+V377)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W356+W377)","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5992,5992]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6291,6291]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,200]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V355 * 1 + V376) +V362) * 1000 / (V341 * 8760)) + V369 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W355 * 1 + W376) +W362) * 1000 / (W341 * 8760)) + W369 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V356 * 1 + V377) +V363) * 1000 / (V342 * 8760)) + V370 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W356 * 1 + W377) +W363) * 1000 / (W342 * 8760)) + W370 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Geothermal data from ATB spreadsheet version: 2014.10.24_Model Inputs_ldp_from REEDS folder.xlsm"]
["File location: Y:\\6A20\\Public\\Gelman\\ATA Annual Technology Assessment"]
["Targets from low case"]

{"sheet":"Low Case Summary Data","index":15,"n_rows":414,"n_cols":39,"rows_kept":414,"cut":false,"hidden":false,"merged":[]}
["* This tab summarizes the low case data from the individual technology tabs"]
[]
[null,"Net Capacity Factor"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Low",0.5115685106238268,0.51720272958997637,0.52229685488540734,0.53229685488540734,0.54229685488540735,0.5497968548854073,0.55729685488540726,0.56329685488540726,0.56829685488540727,0.57329685488540727,0.57829685488540727,0.58329685488540728,0.58829685488540728,0.59329685488540729,0.59829685488540729,0.6032968548854073,0.6082968548854073,0.61193538219461052,0.61312655939291127,0.61392087865642297,0.61499146801064619,0.61579640784733936,0.61699702279691604,0.61802845962047814,0.61892293986019031,0.61970316025070926,0.62038198639882791,0.62110805143247128,0.6217286250820182,0.62222564379292855,0.62257038728912784,0.6227235739009267,0.62351883732969349,0.62401397301695372,0.62413744804404103,0.62413744804404103,0.62413744804404103]
[null,"TRG 2 - Low",0.49139785000000002,0.50139785000000003,0.50539785000000004,0.51539785000000005,0.52539785000000006,0.53289785000000001,0.54039784999999996,0.54339784999999996,0.54639784999999996,0.54939784999999997,0.55239784999999997,0.55539784999999997,0.55839784999999997,0.56139784999999998,0.56439784999999998,0.56739784999999998,0.57039784999999998,0.57189784999999993,0.57339784999999988,0.57489784999999982,0.57639784999999977,0.57789784999999971,0.57939784999999966,0.5808978499999996,0.58239784999999955,0.5838978499999995,0.58539784999999944,0.58614784999999947,0.5868978499999995,0.58764784999999953,0.58839784999999956,0.58914784999999958,0.58989784999999961,0.59064784999999964,0.59139784999999967,0.5921478499999997,0.59289784999999973]
[null,"TRG 3 - Low",0.47955420000000004,0.48705420000000005,0.49055420000000005,0.49805420000000006,0.50555420000000006,0.51305420000000002,0.52055419999999997,0.5233042,0.52605420000000003,0.52880420000000006,0.53155420000000009,0.53430420000000012,0.53705420000000015,0.53980420000000018,0.54255420000000021,0.54530420000000024,0.54805420000000027,0.54955420000000021,0.55105420000000016,0.55255420000000011,0.55405420000000005,0.5555542,0.55705419999999994,0.55855419999999989,0.56005419999999984,0.56155419999999978,0.56305419999999973,0.56405419999999973,0.56505419999999973,0.56605419999999973,0.56705419999999973,0.56805419999999973,0.56905419999999973,0.57005419999999973,0.57105419999999973,0.57205419999999974,0.57305419999999974]
[null,"TRG 4 - Low",0.46660554999999998,0.47660554999999999,0.47910554999999999,0.48660555,0.49410555,0.50160554999999996,0.50910554999999991,0.51410554999999991,0.51910554999999992,0.52410554999999992,0.52610554999999992,0.52810554999999992,0.53010554999999993,0.53210554999999993,0.53410554999999993,0.53610554999999993,0.53810554999999993,0.53960554999999988,0.54110554999999982,0.54260554999999977,0.54410554999999972,0.54560554999999966,0.54710554999999961,0.54860554999999955,0.5501055499999995,0.55160554999999944,0.55310554999999939,0.55410554999999939,0.55510554999999939,0.55610554999999939,0.55710554999999939,0.5581055499999994,0.5591055499999994,0.5601055499999994,0.5611055499999994,0.5621055499999994,0.5631055499999994]
[null,"TRG 5 - Low",0.45028949999999995,0.45278949999999996,0.45528949999999996,0.46228949999999996,0.46928949999999997,0.47628949999999998,0.48328949999999998,0.48828949999999999,0.49328949999999999,0.4982895,0.50328949999999995,0.50828949999999995,0.51328949999999995,0.51828949999999996,0.52328949999999996,0.52828949999999997,0.53328949999999997,0.53478949999999992,0.53628949999999986,0.53778949999999981,0.53928949999999976,0.5407894999999997,0.54228949999999965,0.54378949999999959,0.54528949999999954,0.54678949999999948,0.54828949999999943,0.54928949999999943,0.55028949999999943,0.55128949999999943,0.55228949999999943,0.55328949999999943,0.55428949999999944,0.55528949999999944,0.55628949999999944,0.55728949999999944,0.55828949999999944]
[null,"TRG 6 - Low",0.4030543730769231,0.40586303461538464,0.40867169615384619,0.42533836282051285,0.43783836282051286,0.44825502948717955,0.45658836282051291,0.4647133628205129,0.47263002948717958,0.4803383628205129,0.48783836282051291,0.49513002948717955,0.50221336282051288,0.50908836282051284,0.51104460222743209,0.51304460222743209,0.51379460222743212,0.51454460222743215,0.51529460222743217,0.5160446022274322,0.51679460222743223,0.51754460222743226,0.5180446022274322,0.51854460222743215,0.51904460222743209,0.51954460222743204,0.52004460222743198,0.52054460222743193,0.52104460222743187,0.52154460222743182,0.52204460222743176,0.52254460222743171,0.52304460222743165,0.5235446022274316,0.52404460222743154,0.52454460222743149,0.52504460222743143]
[null,"TRG 7 - Low",0.3338992409090909,0.33808873636363634,0.34227823181818179,0.3602782318181818,0.37027823181818181,0.37827823181818182,0.38627823181818183,0.39427823181818183,0.40177823181818184,0.40927823181818185,0.41677823181818185,0.42427823181818186,0.43001716492102227,0.43201716492102227,0.43401716492102227,0.43501716492102227,0.43601716492102227,0.43676716492102224,0.43751716492102222,0.43826716492102219,0.43901716492102216,0.43976716492102214,0.44051716492102211,0.44126716492102208,0.44201716492102205,0.44276716492102203,0.443517164921022,0.444017164921022,0.444517164921022,0.445017164921022,0.445517164921022,0.446017164921022,0.446517164921022,0.447017164921022,0.447517164921022,0.448017164921022,0.448517164921022]
[null,"TRG 8 - Low",0.26080181666666669,0.26577375000000003,0.27074568333333338,0.29137068333333338,0.3007456833333334,0.30949568333333338,0.31762068333333338,0.32574568333333337,0.33324568333333338,0.34199568333333336,0.34898972761461244,0.35548972761461245,0.36048972761461245,0.36548972761461246,0.36798972761461246,0.37048972761461246,0.37298972761461247,0.37498972761461247,0.37698972761461247,0.37898972761461247,0.38098972761461247,0.38298972761461247,0.38398972761461247,0.38498972761461248,0.38598972761461248,0.38698972761461248,0.38798972761461248,0.38848972761461248,0.38898972761461248,0.38948972761461248,0.38998972761461248,0.39048972761461248,0.39098972761461248,0.39148972761461248,0.39198972761461248,0.39248972761461248,0.39298972761461248]
[null,"TRG 9 - Low",0.19816025714285715,0.20425718571428572,0.21035411428571429,0.22702078095238096,0.23577078095238097,0.2441041142857143,0.25327078095238098,0.25993744761904763,0.26796229030820262,0.27546229030820263,0.28246229030820263,0.28896229030820264,0.29396229030820265,0.29696229030820265,0.29946229030820265,0.30196229030820265,0.30446229030820265,0.30646229030820266,0.30846229030820266,0.31046229030820266,0.31246229030820266,0.31446229030820266,0.31546229030820266,0.31646229030820267,0.31746229030820267,0.31846229030820267,0.31946229030820267,0.31996229030820267,0.32046229030820267,0.32096229030820267,0.32146229030820267,0.32196229030820267,0.32221229030820264,0.32246229030820261,0.32271229030820259,0.32296229030820256,0.32321229030820253]
[null,"TRG 10 - Low",0.12280647,0.12852748,0.13424849,0.14549849000000001,0.15174849000000001,0.15799849000000002,0.16432624999999998,0.16932624999999998,0.17432624999999999,0.17932624999999999,0.18432625,0.18932625,0.19132625,0.19332625000000001,0.19532625000000001,0.19732625000000001,0.19932625000000001,0.20032625000000001,0.20132625000000001,0.20232625000000001,0.20332625000000001,0.20432625000000001,0.20482625000000002,0.20532625000000002,0.20582625000000002,0.20632625000000002,0.20682625000000002,0.20732625000000002,0.20782625000000002,0.20832625000000002,0.20882625000000002,0.20932625000000002,0.20982625000000002,0.21032625000000002,0.21082625000000002,0.21132625000000002,0.21182625000000002]
["Offshore Wind","TRG 1 - Low",0.47425895065325047,0.47469205010102761,0.47510394395064776,0.47773407282088581,0.48036425366405683,0.48299449139498019,0.48562479156833782,0.50149012995454367,0.51735562757603382,0.53322130419449298,0.53363283369235825,0.53404437649457037,0.53445593315268503,0.53486750424917273,0.53527909039961585,0.53569069225509491,0.53610231050478518,0.53638019057899322,0.53665807490284345,0.53693596356937756,0.53721385667437416,0.53749175431644824,0.5377696565971587,0.53804756362111827,0.5383254754961091,0.53860339233320353,0.53888131424689112,0.53998452615289094,0.54108774297378881,0.54219096481032103,0.54329419176599636,0.54439742394719115,0.5455006614632496,0.54660390442658813,0.54770715295280437,0.54881040716078933,0.5499136671728464]
[null,"TRG 2 - Low",0.43480721621182061,0.43520428782211534,0.43558191784445099,0.43799325665159727,0.44040464310825272,0.44281608172039233,0.44522757758062598,0.45977314094524557,0.47431885029899296,0.48886472375965645,0.48924201973922499,0.48961932791640406,0.48999664879686772,0.49037398291463313,0.49075133083407474,0.49112869315211194,0.4915060705005907,0.49176083482573574,0.49201560304701181,0.49227037524972123,0.49252515152167459,0.49277993195328401,0.49303471663765996,0.49328950567071284,0.49354429915125853,0.49379909718113019,0.49405389986529313,0.49506533991735507,0.49607678447546399,0.4970882336319763,0.49809968748179034,0.49911114612243351,0.50012260965415423,0.50113407818001698,0.50214555180600362,0.50315703064111506,0.50416851479748082]
[null,"TRG 3 - Low",0.39740244508359729,0.39776535816994985,0.3981105021524271,0.40031440287476011,0.40251834714750079,0.40472233908899247,0.40692638335374764,0.42022064856070351,0.43351504719791129,0.44680959582455654,0.44715443450066467,0.44749928432507036,0.44784414575994674,0.44818901929337113,0.44853390544116734,0.44887880474890418,0.449223717794072,0.4494565657366954,0.44968941724028089,0.44992227238279225,0.45015513124448675,0.450387993907998,0.45062086045842698,0.45085373098343307,0.45108660557333147,0.45131948432119517,0.4515523673229595,0.45247679712715372,0.4534012310497571,0.4543256691751813,0.45525011159016066,0.45617455838383281,0.45709900964782202,0.45802346547632689,0.4589479259662117,0.45987239121710072,0.46079686133147718]
[null,"TRG 4 - Low",0.33754788847036948,0.33785614159641453,0.33814930190266007,0.3400212632970227,0.34189326168247164,0.34376530055706828,0.34563738387428805,0.35692934044095947,0.36822141034135675,0.3795136076406127,0.37980650862404458,0.3800994190766791,0.38039233939107947,0.38068526998181162,0.38097821128700876,0.38127116377006898,0.38156412792150446,0.38176190559584827,0.3819596862948218,0.38215747008464646,0.38235525703349121,0.38255304721154443,0.38275084069108906,0.38294863754658215,0.38314643785473596,0.38334424169460535,0.38354204914767637,0.38432724645158123,0.38511244725360316,0.38589765162544037,0.38668285964076377,0.38746807137528544,0.38825328690682964,0.38903850631540754,0.38982372968329415,0.39060895709510873,0.39139418863789938]
[null,"TRG 5 - Low",0.46954546363361682,0.4697869613325239,0.4699857273557036,0.47249567174526308,0.47499901196029271,0.47749512347713363,0.47998330046510085,0.49540992608829898,0.51079976152599682,0.52614824098072011,0.5264883188182089,0.5268265076865285,0.52716272927505159,0.52749690088381596,0.52782893511162632,0.52815873951717418,0.52848621625041747,0.52871333575243207,0.52893973230277258,0.52916539007306918,0.52939029276949146,0.52961442361551159,0.52983776533389759,0.53006030012789163,0.53028200966153594,0.53050287503909499,0.53072287678353014,0.53175136589430028,0.53277883379843349,0.53380525956509683,0.53483062168751971,0.53585489806304687,0.53687806597235777,0.53790010205780758,0.53892098230085284,0.53994068199850798,0.54095917573879082]
[null,"TRG 6 - Low",0.44144156480848457,0.44166860804574298,0.44185547724393348,0.4442151928939051,0.44656869965173629,0.44891541037364097,0.45125466147531013,0.46575795089508193,0.48022665214754146,0.49465647271377916,0.49497619573181439,0.49529414284193335,0.49561024042066715,0.49592441071792853,0.49623657156378215,0.49654663604984728,0.49685451218274113,0.49706803780727155,0.49728088375125351,0.49749303513369914,0.49770447663601924,0.49791519248581856,0.4981251664399664,0.49833438176690176,0.4985428212281362,0.49875046705890874,0.49895730094794793,0.49992423147461801,0.50089020191735467,0.50185519259810618,0.50281918329735587,0.5037821532353679,0.50474408105265034,0.50570494478959371,0.50666472186524569,0.50762338905517901,0.50858092246840558]
[null,"TRG 7 - Low",0.42061484373887859,0.42083117532922831,0.42100922824690185,0.42325761514225818,0.42550008607408585,0.42773608159938842,0.42996496944102469,0.44378400982894928,0.45757009388074904,0.47131913159377287,0.47162377043612785,0.47192671715592299,0.47222790160316236,0.47252724969592147,0.47282468314095077,0.47312011913011021,0.47341347001016204,0.47361692173368758,0.47381972584323556,0.47402186815988634,0.4742233340877649,0.47442410859859996,0.47462417621559339,0.47482352099656083,0.47502212651630654,0.47521997584819109,0.47541705154484848,0.47633836336685165,0.47725876040061155,0.47817822389646492,0.47909673458882918,0.48001427267833352,0.48093081781320296,0.48184634906985768,0.48276084493269,0.48367428327297479,0.48458664132687435]
[null,"TRG 8 - Low",0.49436284990699381,0.49461916291285474,0.49483429141394525,0.49747278062661415,0.50010401519055159,0.50272730907001639,0.50534188691395454,0.52163244124948582,0.53789136432113049,0.55411473057258043,0.55447356441922646,0.55483042848461739,0.55518524110791434,0.5555379160511642,0.5558883621740569,0.55623648308054707,0.55658217673446564,0.55682550876794468,0.55706814369306801,0.55731006624728185,0.55755126071921046,0.55779171093203561,0.55803140022613362,0.5582703114409272,0.55850842689591218,0.55874572837081871,0.55898219708485275,0.56007473598983826,0.56116636352726867,0.56225706101759276,0.56334680926726766,0.56443558855095888,0.56552337859299306,0.56661015854803076,0.5676959069809181,0.56878060184567625,0.5698642204635892]
[null,"TRG 9 - Low",0.46973771367266881,0.46998125924932033,0.47018567179825499,0.47269273293875574,0.47519290079811871,0.47768552351332294,0.4801698643549977,0.49564895577433155,0.5110979915420697,0.52651324164119029,0.52685420130420635,0.52719328930444764,0.52753042804875483,0.52786553559484783,0.5281985253422854,0.52852930569668932,0.52885777970450232,0.52908899091523809,0.52931953974188661,0.52954941168214975,0.5297785918072655,0.53000706474621273,0.53023481466921496,0.5304618252704949,0.53068807975024757,0.53091356079578877,0.53113825056183073,0.53217636806484059,0.53321361959721447,0.53424998740986418,0.53528545326531296,0.53631999842078215,0.53735360361056772,0.5383862490276754,0.53941791430467612,0.5404485784937425,0.54147822004582791]
[null,"TRG 10 - Low",0.43587876392829994,0.43610475460739889,0.43629443298869064,0.4386207837993808,0.44094073820038465,0.44325369131532227,0.44555895951867613,0.45992230961428704,0.4742577704860072,0.48856188097846909,0.48887826408363405,0.48919291043649449,0.48950574803684815,0.48981670084885887,0.49012568851429267,0.49043262604094356,0.49073742346371957,0.49095196884470238,0.49116589958660267,0.49137920223245679,0.49159186292957491,0.49180386741488824,0.49201520099963875,0.4922258485533787,0.49243579448724212,0.49264502273645228,0.49285351674201983,0.49381680617110657,0.49477929204919147,0.49574095790655026,0.49670178682027355,0.49766176139857238,0.49862086376442499,0.49957907553853581,0.50053637782157145,0.50149275117563541,0.5024481756049477]
["Solar - Utility PV","Utility PV - 14% - Low",0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,"Utility PV - 20% - Low",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Utility PV - 28% - Low",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
["Solar - PV Dist Res","Res PV - 12.5% - Low",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,"Res PV - 16.1% - Low",0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161]
[null,"Res PV - 20.7% - Low",0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
["Solar - PV Dist Comm","Comm PV - 11.4% - Low",0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,"Comm PV - 14.5% - Low",0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,"Comm PV - 18.7% - Low",0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187]
["Solar - CSP","6 hrs TES - Class 1 - Low",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,"6 hrs TES - Class 3 - Low",0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,"6 hrs TES - Class 5 - Low",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,"10hrs TES - Class 1 - Low",0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,"10hrs TES - Class 3 - Low",0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"10hrs TES - Class 5 - Low",0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
["Geothermal","Hydro / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Hydro / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"NF EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"NF EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Deep EGS / Flash - Low",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Deep EGS / Binary - Low",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
["Hydropower","NPD 1 - Low",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,"NPD 2 - Low",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,"NPD 3 - Low",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,"NPD 4 - Low",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,"NSD 1 - Low",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,"NSD 2 - Low",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,"NSD 3 - Low",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,"NSD 4 - Low",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
["Conventional - Gas","Gas-CT-AvgCF - Low",4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[null,"Gas-CT-HighCF - Low",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Gas-CC-AvgCF - Low",0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,"Gas-CC-HighCF - Low",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,"Gas-CC-CCS-AvgCF - Low",0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,"Gas-CC-CCS-HighCF - Low",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
["Conventional - Coal","Coal-new-AvgCF-Low",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-new-HighCF-Low",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Coal-IGCC-AvgCF-Low",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-IGCC-HighCF-Low",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Coal-CCS-AvgCF-Low",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-CCS-HighCF-Low",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Conventional - Nuclear","Nuclear - Low"]
["Conventional - Biopower","Dedicated - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,"CofireOld - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,"CofireNew - Low",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[]
[]
[null,"CAPEX"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Low",1736.8220930547111,1722.8941132751195,1708.8749669066692,1597.6900856221557,1560.6768788775967,1519.8209123907754,1484.8166587740241,1447.2532292842222,1411.8890483110804,1381.9037408899255,1356.9118578093103,1336.5349384231126,1332.782317080166,1333.0263375595082,1335.5912011898727,1340.1866433040855,1346.539681867017,1349.0566251273035,1345.6974798203148,1342.3383345133266,1340.7433138932117,1339.1482932730969,1339.317397339855,1339.486501406614,1339.6556054733728,1339.8247095401307,1339.9938136068888,1340.138759949825,1340.2837062927604,1340.4286526356962,1340.5735989786317,1340.7185453215679,1340.7185453215675,1340.7185453215682,1340.7185453215682,1340.7185453215682,1340.7185453215682]
[null,"TRG 2 - Low",1774.6898326202436,1781.7944703052849,1763.0891904925616,1650.2086793826113,1613.3887320998583,1572.2264903529658,1537.0020344101777,1488.0240170357629,1445.3477922155867,1408.5074779743018,1377.0506362912554,1350.5389924670258,1340.9848837591514,1335.5809664585738,1332.6137811403273,1331.7704718696768,1332.7595598747321,1329.3050473344356,1327.2184503444826,1326.2674623588771,1326.2464149882678,1326.9765526706433,1328.3065478538836,1330.1127544193835,1332.2996496309697,1334.8002240155149,1337.5763075840757,1337.9201111021832,1338.5621381011274,1339.5516385040487,1340.9680336031493,1342.9207535101652,1342.913637154217,1343.7531738978059,1345.6405985610784,1347.8764344150986,1350.1122702691187]
[null,"TRG 3 - Low",1778.0752433107295,1774.4314294952017,1753.9845385237936,1632.0477445054269,1586.5814055013507,1547.1656524098571,1513.5357306672854,1464.6457449025434,1422.0156332224553,1385.1797943395916,1353.6864967721676,1327.0985559742196,1317.2676744946186,1311.5436725036886,1308.2330287317945,1307.0252720056158,1307.6313491939957,1304.4567638043502,1302.6288629667647,1301.9189673998442,1302.1245729314485,1303.0696365298791,1304.6050995637418,1306.6091528628326,1308.9876877426982,1311.6746956803006,1314.6326051626702,1315.867538176733,1317.3926803886761,1319.2571657111139,1321.5400596247398,1324.3502705915066,1325.1910162226709,1326.8681377306993,1329.5822623082556,1332.6414576580271,1335.7006530077986]
[null,"TRG 4 - Low",1782.7241349940023,1792.3221245676607,1767.2453564342036,1645.2935779563629,1600.2431595302098,1561.2264689617812,1527.9853804534796,1487.6507369174258,1453.1019611655522,1423.9564272239149,1389.1334900095687,1359.4305301056288,1346.8723777806749,1338.5473706961386,1332.721069801107,1329.0686857086423,1327.2889368745302,1324.134837931862,1322.3414000025064,1321.6775808493046,1321.938761291841,1322.9470416735578,1324.5517782345507,1326.6298583654182,1329.0861639289576,1331.8539826576514,1334.8953559977328,1336.170273362223,1337.7384987653115,1339.6497707516403,1341.9841168640771,1344.8517687207593,1345.757639626798,1347.5096435255646,1350.3108678550273,1353.4612465291543,1356.6116252032814]
[null,"TRG 5 - Low",1832.7147815351339,1805.3732913492424,1780.7856989521615,1657.4242400169135,1611.5126679731593,1571.7100101146584,1537.750354533646,1498.238924519414,1464.4808882887521,1436.1018071706596,1412.7302100787424,1393.9989266842827,1392.333026120064,1394.7398142353295,1399.5006911343842,1406.3245413796983,1414.936459849315,1411.5240299670645,1409.5384218833963,1408.7373645807684,1408.906282511191,1409.8586103786101,1411.4363596043977,1413.5104108517548,1415.9810038535595,1418.7781727690653,1421.8621148581451,1423.0993220493804,1424.6441444879486,1426.5487886625904,1428.8972472675512,1431.8052125439349,1432.7845853190363,1434.6517958483605,1437.6200039320036,1440.9546059597815,1444.2892079875585]
[null,"TRG 6 - Low",1866.6481534411701,1842.2527624008148,1820.5394904069219,1750.3949839527156,1733.402798512963,1710.1735695843224,1681.8318062383476,1655.0028084533244,1632.4785069256432,1614.0852706696844,1599.6181453261306,1588.8458455600335,1595.6917721851241,1605.9861193281638,1598.825397680363,1594.3321454898417,1586.9996712209042,1580.2382112460725,1575.0646944132818,1571.2091736566242,1568.433251617012,1566.5302020646461,1564.3567111769448,1562.7453232034823,1561.5853459116993,1560.798966937366,1560.3413541960892,1559.7614522301867,1559.5204011909714,1559.6732703786533,1560.3089898819799,1561.5501145882483,1560.9172347904257,1561.2371538113962,1562.7349828824258,1564.6242486674994,1566.5135144525727]
[null,"TRG 7 - Low",1895.3666441589908,1884.0447085209275,1874.9941995150584,1829.2959732089548,1807.7652290434544,1778.6256630620869,1754.8468441705545,1733.357054155611,1714.1638969666674,1699.9695507872436,1690.5320931528704,1685.5937435135404,1690.8850547106881,1682.0486022138987,1676.1463765895048,1667.8948645754642,1661.9165214299935,1655.3446870837247,1650.4128352364351,1646.8422344711898,1644.3865947896488,1642.8322378078765,1641.9985507200815,1641.7381315611763,1641.9371567797627,1642.5156872903081,1643.4278997888789,1643.0569653964976,1643.0373720162502,1643.4266955500484,1644.3178462432454,1645.8388514729918,1645.5173170833389,1646.1886272051572,1648.088085904594,1650.3957875288083,1652.7034891530225]
[null,"TRG 8 - Low",1929.5967717838937,1933.9461042438104,1940.0744151833799,1946.9482548657363,1934.4852392799935,1921.0709049434065,1907.3573057998806,1895.5009754234384,1883.9079182891996,1885.8728821082882,1880.1950507300967,1875.903282674404,1882.5279658875745,1894.0601300505602,1892.3328681971609,1893.3273615520898,1896.6736986804115,1897.569225598437,1900.1922512645331,1904.2501402242765,1909.4822123828585,1915.6606206370666,1916.44733673776,1917.8681472853687,1919.7958370759848,1922.1411660725353,1924.853306942498,1924.4533880419538,1924.4506607576404,1924.9107437873229,1925.9394515391239,1927.6825790647251,1927.6904729571888,1928.8262450329089,1931.3580100654294,1934.3539330901951,1937.3498561149613]
[null,"TRG 9 - Low",1998.5103901172304,2032.1982797922492,2066.7468775497214,2080.5301773530205,2082.9568218780923,2083.964228040089,2097.1855616899084,2085.919472471759,2092.7681507404659,2098.8856607386629,2104.8488264618259,2110.8568667798254,2125.9954100269556,2128.8197581981303,2130.5565559138659,2135.2183036949396,2142.4117593912265,2146.2028460807323,2151.8671361456886,2159.0876863068779,2167.5813485025383,2177.099990959669,2179.1205026788994,2181.8354994478923,2185.1047125717837,2188.8298186279671,2192.9550482725626,2192.9329265585543,2193.349725739969,2194.2789727162071,2195.8390927109376,2198.1932300663429,2196.8855825758642,2196.8380066125096,2198.3471918154773,2200.3735566001246,2202.3999213847733]
[null,"TRG 10 - Low",2109.3723055923051,2185.7300754837097,2261.6210678751049,2287.0987292285658,2301.0739028322359,2317.4296693711563,2338.0082131072422,2336.5968081950932,2339.9821793815581,2348.1772663906604,2361.138040009625,2378.7689340190436,2375.9778425452987,2379.3519177334779,2386.2798928999091,2396.3252260070635,2409.0746713169901,2408.5118906875232,2410.0628240947563,2413.3692938311679,2418.1124914842358,2424.0139668329793,2423.83910862023,2424.4379305544762,2425.6555086825842,2427.3831424190985,2429.5588475386317,2431.7285652384121,2434.3650888647785,2437.5500529309679,2441.4144677099657,2446.1387266997435,2449.3175955415013,2453.8686687411391,2460.1250015063197,2466.9493630180036,2473.7737245296876]
["Offshore Wind","TRG 1 - Low",5857.7472418739189,5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,"TRG 2 - Low",5857.7472418738562,5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,"TRG 3 - Low",5857.747241873888,5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,"TRG 4 - Low",5857.7472418739726,5528.7311464998375,5199.4030716071511,5048.4610372813368,4897.5190029555206,4746.5769686297072,4595.6349343038919,4412.6748926968439,4229.714851089795,4046.7548094827475,3991.8667970006331,3936.9787845185188,3882.0907720364044,3827.20275955429,3772.3147470721756,3717.4267345900607,3662.5387221079468,3635.0947158668896,3607.6507096258324,3580.2067033847752,3552.7626971437176,3525.3186909026608,3497.8746846616036,3470.4306784205464,3442.9866721794892,3415.5426659384316,3388.0986596973753,3363.3990540804234,3338.6994484634724,3313.9998428465206,3289.3002372295687,3264.6006316126172,3239.9010259956658,3215.2014203787148,3190.5018147617629,3165.802209144812,3141.1026035278592]
[null,"TRG 5 - Low",6441.4343990007874,6077.3970741991006,5713.0477698788009,5546.0543387319976,5379.0609075851935,5212.0674764383893,5045.0740452915861,4842.6577651136422,4640.2414849356992,4437.8252047577544,4377.1003207043714,4316.3754366509884,4255.6505525976045,4194.9256685442224,4134.2007844908394,4073.4759004374559,4012.7510163840716,3982.3885743573801,3952.0261323306891,3921.6636903039976,3891.3012482773056,3860.9388062506146,3830.5763642239231,3800.2139221972311,3769.8514801705396,3739.4890381438481,3709.1265961171562,3681.8003982931341,3654.474200469112,3627.1480026450899,3599.821804821067,3572.4956069970449,3545.1694091730224,3517.8432113490007,3490.5170135249782,3463.1908157009557,3435.8646178769313]
[null,"TRG 6 - Low",6441.4343990007874,6077.3970741991006,5713.0477698788009,5546.0543387319976,5379.0609075851935,5212.0674764383893,5045.0740452915861,4842.6577651136422,4640.2414849356992,4437.8252047577544,4377.1003207043714,4316.3754366509884,4255.6505525976045,4194.9256685442224,4134.2007844908394,4073.4759004374559,4012.7510163840716,3982.3885743573801,3952.0261323306891,3921.6636903039976,3891.3012482773056,3860.9388062506146,3830.5763642239231,3800.2139221972311,3769.8514801705396,3739.4890381438481,3709.1265961171562,3681.8003982931341,3654.474200469112,3627.1480026450899,3599.821804821067,3572.4956069970449,3545.1694091730224,3517.8432113490007,3490.5170135249782,3463.1908157009557,3435.8646178769313]
[null,"TRG 7 - Low",6441.4343990007874,6077.3970741991006,5713.0477698788009,5546.0543387319976,5379.0609075851935,5212.0674764383893,5045.0740452915861,4842.6577651136422,4640.2414849356992,4437.8252047577544,4377.1003207043714,4316.3754366509884,4255.6505525976045,4194.9256685442224,4134.2007844908394,4073.4759004374559,4012.7510163840716,3982.3885743573801,3952.0261323306891,3921.6636903039976,3891.3012482773056,3860.9388062506146,3830.5763642239231,3800.2139221972311,3769.8514801705396,3739.4890381438481,3709.1265961171562,3681.8003982931341,3654.474200469112,3627.1480026450899,3599.821804821067,3572.4956069970449,3545.1694091730224,3517.8432113490007,3490.5170135249782,3463.1908157009557,3435.8646178769313]
[null,"TRG 8 - Low",7496.3552242668129,7069.0226499491437,6641.3780961128841,6445.374342271266,6249.3705884296469,6053.3668345880287,5857.3630807464087,5619.7827730595982,5382.2024653727894,5144.622157685978,5073.3480653799343,5002.0739730738906,4930.7998807678478,4859.5257884618031,4788.2516961557603,4716.9776038497166,4645.7035115436747,4610.0664653906524,4574.429419237631,4538.7923730846096,4503.1553269315882,4467.518280778565,4431.8812346255436,4396.2441884725222,4360.6071423195008,4324.9700961664785,4289.3330500134589,4257.259708475739,4225.1863669380191,4193.1130254002992,4161.0396838625802,4128.9663423248603,4096.8930007871404,4064.8196592494205,4032.7463177117011,4000.6729761739816,3968.5996346362635]
[null,"TRG 9 - Low",7496.3552242668866,7069.0226499491437,6641.3780961128841,6445.374342271266,6249.3705884296469,6053.3668345880287,5857.3630807464087,5619.7827730595982,5382.2024653727894,5144.622157685978,5073.3480653799343,5002.0739730738906,4930.7998807678478,4859.5257884618031,4788.2516961557603,4716.9776038497166,4645.7035115436747,4610.0664653906524,4574.429419237631,4538.7923730846096,4503.1553269315882,4467.518280778565,4431.8812346255436,4396.2441884725222,4360.6071423195008,4324.9700961664785,4289.3330500134589,4257.259708475739,4225.1863669380191,4193.1130254002992,4161.0396838625802,4128.9663423248603,4096.8930007871404,4064.8196592494205,4032.7463177117011,4000.6729761739816,3968.5996346362635]
[null,"TRG 10 - Low",7496.3552242668766,7069.0226499491437,6641.3780961128841,6445.374342271266,6249.3705884296469,6053.3668345880287,5857.3630807464087,5619.7827730595982,5382.2024653727894,5144.622157685978,5073.3480653799343,5002.0739730738906,4930.7998807678478,4859.5257884618031,4788.2516961557603,4716.9776038497166,4645.7035115436747,4610.0664653906524,4574.429419237631,4538.7923730846096,4503.1553269315882,4467.518280778565,4431.8812346255436,4396.2441884725222,4360.6071423195008,4324.9700961664785,4289.3330500134589,4257.259708475739,4225.1863669380191,4193.1130254002992,4161.0396838625802,4128.9663423248603,4096.8930007871404,4064.8196592494205,4032.7463177117011,4000.6729761739816,3968.5996346362635]
["Solar - Utility PV","Utility PV - 14% - Low",2024.2031346704669,1942.4171494312561,1780.8856607714097,1619.3541721115635,1457.822683451717,1296.2911947918706,1134.7597061320239,1079.2504286020223,1023.7411510720208,968.23187354201934,912.72259601201779,857.21331848201658,829.06601548708466,800.91871249215274,772.77140949722082,744.62410650228901,716.47680350735709,701.25500121788423,686.03319892841125,670.81139663893828,655.58959434946541,640.36779205999244,625.14598977051958,609.9241874810466,594.70238519157374,579.48058290210076,564.2587806126279,551.12828850601011,537.99779639939231,524.86730429277452,511.73681218615667,498.60632007953876,485.47582797292097,472.34533586630317,459.21484375968538,446.08435165306759,432.95385954644968]
[null,"Utility PV - 20% - Low",2024.2031346704669,1942.4171494312561,1780.8856607714097,1619.3541721115635,1457.822683451717,1296.2911947918706,1134.7597061320239,1079.2504286020223,1023.7411510720208,968.23187354201934,912.72259601201779,857.21331848201658,829.06601548708466,800.91871249215274,772.77140949722082,744.62410650228901,716.47680350735709,701.25500121788423,686.03319892841125,670.81139663893828,655.58959434946541,640.36779205999244,625.14598977051958,609.9241874810466,594.70238519157374,579.48058290210076,564.2587806126279,551.12828850601011,537.99779639939231,524.86730429277452,511.73681218615667,498.60632007953876,485.47582797292097,472.34533586630317,459.21484375968538,446.08435165306759,432.95385954644968]
[null,"Utility PV - 28% - Low",2024.2031346704669,1942.4171494312561,1780.8856607714097,1619.3541721115635,1457.822683451717,1296.2911947918706,1134.7597061320239,1079.2504286020223,1023.7411510720208,968.23187354201934,912.72259601201779,857.21331848201658,829.06601548708466,800.91871249215274,772.77140949722082,744.62410650228901,716.47680350735709,701.25500121788423,686.03319892841125,670.81139663893828,655.58959434946541,640.36779205999244,625.14598977051958,609.9241874810466,594.70238519157374,579.48058290210076,564.2587806126279,551.12828850601011,537.99779639939231,524.86730429277452,511.73681218615667,498.60632007953876,485.47582797292097,472.34533586630317,459.21484375968538,446.08435165306759,432.95385954644968]
["Solar - PV Dist Res","Res PV - 12.5% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,"Res PV - 16.1% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,"Res PV - 20.7% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
["Solar - PV Dist Comm","Comm PV - 11.4% - Low",2699.0704726412869,2249.1145940782962,2034.1634520312932,1819.2123099842902,1604.2611679372872,1389.3100258902841,1174.3588838432811,1137.1140878078711,1099.8692917724609,1062.6244957370507,1025.3796997016407,988.13490366623034,977.73348362763841,967.33206358904647,956.93064355045465,946.52922351186271,936.12780347327077,930.92709345397486,925.72638343467884,920.52567341538293,915.32496339608701,910.1242533767911,904.92354335749519,899.72283333819917,894.52212331890325,889.32141329960734,884.12070328031132,878.91999326101541,873.71928324171949,868.51857322242347,863.31786320312756,858.11715318383165,852.91644316453562,847.71573314523971,842.51502312594369,837.31431310664777,832.11360308735186]
[null,"Comm PV - 14.5% - Low",2699.0704726412869,2249.1145940782962,2034.1634520312932,1819.2123099842902,1604.2611679372872,1389.3100258902841,1174.3588838432811,1137.1140878078711,1099.8692917724609,1062.6244957370507,1025.3796997016407,988.13490366623034,977.73348362763841,967.33206358904647,956.93064355045465,946.52922351186271,936.12780347327077,930.92709345397486,925.72638343467884,920.52567341538293,915.32496339608701,910.1242533767911,904.92354335749519,899.72283333819917,894.52212331890325,889.32141329960734,884.12070328031132,878.91999326101541,873.71928324171949,868.51857322242347,863.31786320312756,858.11715318383165,852.91644316453562,847.71573314523971,842.51502312594369,837.31431310664777,832.11360308735186]
[null,"Comm PV - 18.7% - Low",2699.0704726412869,2249.1145940782962,2034.1634520312932,1819.2123099842902,1604.2611679372872,1389.3100258902841,1174.3588838432811,1137.1140878078711,1099.8692917724609,1062.6244957370507,1025.3796997016407,988.13490366623034,977.73348362763841,967.33206358904647,956.93064355045465,946.52922351186271,936.12780347327077,930.92709345397486,925.72638343467884,920.52567341538293,915.32496339608701,910.1242533767911,904.92354335749519,899.72283333819917,894.52212331890325,889.32141329960734,884.12070328031132,878.91999326101541,873.71928324171949,868.51857322242347,863.31786320312756,858.11715318383165,852.91644316453562,847.71573314523971,842.51502312594369,837.31431310664777,832.11360308735186]
["Solar - CSP","6 hrs TES - Class 1 - Low",7112.3249692297122,6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4456.267414988888,4140.8566845392625,3825.4459540896355,3510.0352236400095,3194.6244931903834,3134.9847176354492,3080.195743795216,3029.5631490817682,2982.5312459984766,2938.6484383766865,2897.542747432713,2858.9041279566031,2822.4714350069394,2788.0226479537237,2755.3674220035277,2724.3413327072649,2694.801371826296,2666.6223816750357,2639.6942026162683,2613.9193690772113,2589.2112321237819,2565.4924171500447,2542.6935473218323,2520.7521796007818,2499.6119122018499,2479.2216313325516,2459.5348718967489,2440.5092720523012,2422.1061055447567,2404.2898788588027]
[null,"6 hrs TES - Class 3 - Low",7112.3249692297122,6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4456.267414988888,4140.8566845392625,3825.4459540896355,3510.0352236400095,3194.6244931903834,3134.9847176354492,3080.195743795216,3029.5631490817682,2982.5312459984766,2938.6484383766865,2897.542747432713,2858.9041279566031,2822.4714350069394,2788.0226479537237,2755.3674220035277,2724.3413327072649,2694.801371826296,2666.6223816750357,2639.6942026162683,2613.9193690772113,2589.2112321237819,2565.4924171500447,2542.6935473218323,2520.7521796007818,2499.6119122018499,2479.2216313325516,2459.5348718967489,2440.5092720523012,2422.1061055447567,2404.2898788588027]
[null,"6 hrs TES - Class 5 - Low",7112.3249692297122,6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4456.267414988888,4140.8566845392625,3825.4459540896355,3510.0352236400095,3194.6244931903834,3134.9847176354492,3080.195743795216,3029.5631490817682,2982.5312459984766,2938.6484383766865,2897.542747432713,2858.9041279566031,2822.4714350069394,2788.0226479537237,2755.3674220035277,2724.3413327072649,2694.801371826296,2666.6223816750357,2639.6942026162683,2613.9193690772113,2589.2112321237819,2565.4924171500447,2542.6935473218323,2520.7521796007818,2499.6119122018499,2479.2216313325516,2459.5348718967489,2440.5092720523012,2422.1061055447567,2404.2898788588027]
[null,"10hrs TES - Class 1 - Low",8336.9829700664031,7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5380.0593172148683,4952.8627020604335,4525.6660869059988,4098.4694717515649,3671.2728565971311,3606.7244722688683,3547.4027320612681,3492.5608747722877,3441.6011663574868,3394.0377136241068,3349.4701880474663,3307.564835624928,3268.0404779187179,3230.6580097560741,3195.2123958683092,3161.5264855468813,3129.4461713004293,3098.8365556278909,3069.5788839805664,3041.5680671242667,3014.7106619141646,2988.9232122597068,2964.1308757664042,2940.266278923652,2917.2685566243604,2895.0825414636552,2873.6580756059161,2852.949423602769,2832.9147688779367,2813.5157799468125]
[null,"10hrs TES - Class 3 - Low",8336.9829700664031,7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5380.0593172148683,4952.8627020604335,4525.6660869059988,4098.4694717515649,3671.2728565971311,3606.7244722688683,3547.4027320612681,3492.5608747722877,3441.6011663574868,3394.0377136241068,3349.4701880474663,3307.564835624928,3268.0404779187179,3230.6580097560741,3195.2123958683092,3161.5264855468813,3129.4461713004293,3098.8365556278909,3069.5788839805664,3041.5680671242667,3014.7106619141646,2988.9232122597068,2964.1308757664042,2940.266278923652,2917.2685566243604,2895.0825414636552,2873.6580756059161,2852.949423602769,2832.9147688779367,2813.5157799468125]
[null,"10hrs TES - Class 5 - Low",8336.9829700664031,7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5380.0593172148683,4952.8627020604335,4525.6660869059988,4098.4694717515649,3671.2728565971311,3606.7244722688683,3547.4027320612681,3492.5608747722877,3441.6011663574868,3394.0377136241068,3349.4701880474663,3307.564835624928,3268.0404779187179,3230.6580097560741,3195.2123958683092,3161.5264855468813,3129.4461713004293,3098.8365556278909,3069.5788839805664,3041.5680671242667,3014.7106619141646,2988.9232122597068,2964.1308757664042,2940.266278923652,2917.2685566243604,2895.0825414636552,2873.6580756059161,2852.949423602769,2832.9147688779367,2813.5157799468125]
["Geothermal","Hydro / Flash - Low",5048.8218564939643,5048.8218564939643,5023.577747211496,4998.3336379290267,4973.0895286465584,4947.845419364081,4922.6013100816126,4897.3572007991434,4872.113091516675,4846.8689822342058,4821.6248729517365,4796.3807636692682,4771.1366543867989,4745.8925451043224,4720.6484358218531,4695.4043265393848,4670.1602172569155,4644.9161079744472,4619.6719986919779,4594.4278894095087,4569.1837801270403,4543.9396708445684,4518.6955615620946,4493.4514522796253,4468.207342997157,4442.9632337146877,4417.7191244322194,4392.4750151497501,4367.2309058672818,4341.9867965848125,4316.742687302336,4291.4985780198667,4266.2544687373975,4241.0103594549291,4215.7662501724599,4190.5221408899915,4165.2780316075223]
[null,"Hydro / Binary - Low",6041.5615164746041,6041.5615164746041,6011.353708892234,5981.1459013098565,5950.9380937274864,5920.7302861451171,5890.5224785627388,5860.3146709803696,5830.1068633979912,5799.8990558156211,5769.6912482332518,5739.4834406508735,5709.2756330685042,5679.0678254861259,5648.8600179037567,5618.6522103213865,5588.4444027390091,5558.2365951566389,5528.0287875742615,5497.8209799918914,5467.6131724095212,5437.4053648271438,5407.1975572447736,5376.9897496623962,5346.7819420800261,5316.5741344976568,5286.3663269152785,5256.1585193329083,5225.9507117505309,5195.7429041681607,5165.5350965857915,5135.3272890034132,5105.1194814210439,5074.9116738386656,5044.7038662562964,5014.4960586739262,4984.2882510915488]
[null,"NF EGS / Flash - Low",8954.5559530547653,8954.5559530547653,8909.783173289492,8865.0103935242169,8820.2376137589436,8775.4648339936703,8730.692054228397,8685.9192744631218,8641.1464946978485,8596.3737149325752,8551.6009351673001,8506.8281554020268,8462.0553756367535,8417.2825958714802,8372.5098161062051,8327.7370363409318,8282.9642565756585,8238.1914768103834,8193.4186970451101,8148.6459172798368,8103.8731375145626,8059.1003577492884,8014.3275779840151,7969.5547982187409,7924.7820184534676,7880.0092386881934,7835.2364589229201,7790.4636791576459,7745.6908993923716,7700.9181196270983,7656.1453398618241,7611.3725600965508,7566.5997803312766,7521.8270005660033,7477.0542208007291,7432.2814410354549,7387.5086612701816]
[null,"NF EGS / Binary - Low",13463.893450895554,13463.893450895554,13396.573983641072,13329.254516386589,13261.935049132124,13194.615581877641,13127.296114623159,13059.976647368676,12992.657180114211,12925.337712859728,12858.018245605246,12790.698778350779,12723.379311096298,12656.059843841815,12588.740376587333,12521.420909332866,12454.101442078385,12386.781974823902,12319.462507569437,12252.143040314953,12184.823573060472,12117.504105806,12050.184638551522,11982.86517129704,11915.545704042559,11848.226236788076,11780.906769533609,11713.587302279127,11646.267835024646,11578.948367770179,11511.628900515696,11444.309433261215,11376.989966006731,11309.670498752266,11242.351031497783,11175.031564243302,11107.712096988835]
[null,"Deep EGS / Flash - Low",8954.5559530547653,8954.5559530547653,8909.783173289492,8865.0103935242169,8820.2376137589436,8775.4648339936703,8730.692054228397,8685.9192744631218,8641.1464946978485,8596.3737149325752,8551.6009351673001,8506.8281554020268,8462.0553756367535,8417.2825958714802,8372.5098161062051,8327.7370363409318,8282.9642565756585,8238.1914768103834,8193.4186970451101,8148.6459172798368,8103.8731375145626,8059.1003577492884,8014.3275779840151,7969.5547982187409,7924.7820184534676,7880.0092386881934,7835.2364589229201,7790.4636791576459,7745.6908993923716,7700.9181196270983,7656.1453398618241,7611.3725600965508,7566.5997803312766,7521.8270005660033,7477.0542208007291,7432.2814410354549,7387.5086612701816]
[null,"Deep EGS / Binary - Low",13463.893450895554,13463.893450895554,13396.573983641072,13329.254516386589,13261.935049132124,13194.615581877641,13127.296114623159,13059.976647368676,12992.657180114211,12925.337712859728,12858.018245605246,12790.698778350779,12723.379311096298,12656.059843841815,12588.740376587333,12521.420909332866,12454.101442078385,12386.781974823902,12319.462507569437,12252.143040314953,12184.823573060472,12117.504105806,12050.184638551522,11982.86517129704,11915.545704042559,11848.226236788076,11780.906769533609,11713.587302279127,11646.267835024646,11578.948367770179,11511.628900515696,11444.309433261215,11376.989966006731,11309.670498752266,11242.351031497783,11175.031564243302,11107.712096988835]
["Hydropower","NPD 1 - Low",6168.8592219080265,6168.8592219080265,6076.3263335794063,5983.7934452507852,5891.2605569221651,5798.7276685935449,5706.1947802649247,5613.6618919363036,5521.1290036076844,5428.5961152790642,5336.0632269504422,5243.530338621822,5150.9974502932018,5058.4645619645817,4965.9316736359606,4873.3987853073404,4780.8658969787202,4688.3330086501001,4595.800120321479,4503.2672319928597,4410.7343436642395,4318.2014553356184,4296.4048194182096,4274.6081835008017,4252.8115475833938,4231.014911665985,4209.2182757485771,4187.4216398311682,4165.6250039137603,4143.8283679963515,4122.0317320789436,4100.2350961615348,4078.4384602441269,4056.6418243267181,4034.8451884093101,4013.0485524919022,3991.2519165744934]
[null,"NPD 2 - Low",5614.8432572577522,5614.8432572577522,5530.6206083988855,5446.3979595400187,5362.175310681153,5277.9526618222862,5193.7300129634214,5109.5073641045537,5025.2847152456879,4941.0620663868222,4856.8394175279554,4772.6167686690887,4688.3941198102229,4604.1714709513562,4519.9488220924895,4435.7261732336237,4351.503524374757,4267.2808755158912,4183.0582266570245,4098.8355777981587,4014.6129289392925,3930.3902800804258,3910.5511672381158,3890.7120543958044,3870.8729415534945,3851.0338287111831,3831.1947158688727,3811.3556030265618,3791.5164901842513,3771.67737734194,3751.83826449963,3731.9991516573191,3712.1600388150082,3692.3209259726978,3672.4818131303869,3652.6427002880769,3632.8035874457655]
[null,"NPD 3 - Low",4131.4182453372023,4131.4182453372023,4079.7755172704874,4028.1327892037721,3976.4900611370572,3924.8473330703423,3873.2046050036274,3821.5618769369125,3769.9191488701972,3718.2764208034823,3666.633692736767,3614.9909646700521,3563.3482366033372,3511.7055085366219,3460.062780469907,3408.4200524031917,3356.7773243364768,3305.1345962697619,3253.4918682030466,3201.8491401363322,3150.2064120696168,3098.5636840029019,3077.3557370101707,3056.14779001744,3034.9398430247088,3013.7318960319781,2992.5239490392469,2971.3160020465161,2950.1080550537849,2928.9001080610537,2907.692161068323,2886.4842140755918,2865.2762670828611,2844.0683200901299,2822.8603730973991,2801.6524261046679,2780.4444791119372]
[null,"NPD 4 - Low",3895.2034946842241,3895.2034946842241,3846.5134510006715,3797.8234073171184,3749.1333636335658,3700.4433199500127,3651.75327626646,3603.0632325829074,3554.3731888993543,3505.6831452158017,3456.9931015322486,3408.303057848696,3359.6130141651438,3310.9229704815907,3262.2329267980381,3213.542883114485,3164.8528394309324,3116.1627957473797,3067.4727520638266,3018.782708380274,2970.0926646967209,2921.4026210131683,2901.4072430737892,2881.4118651344102,2861.4164871950311,2841.4211092556525,2821.4257313162734,2801.4303533768943,2781.4349754375148,2761.4395974981358,2741.4442195587567,2721.4488416193781,2701.453463679999,2681.4580857406199,2661.4627078012409,2641.4673298618618,2621.4719519224827]
[null,"NSD 1 - Low",7269.9499874876046,7269.9499874876046,7160.9007376752907,7051.8514878629758,6942.8022380506618,6833.7529882383478,6724.7037384260339,6615.6544886137199,6506.6052388014068,6397.5559889890919,6288.506739176778,6179.457489364464,6070.4082395521491,5961.3589897398351,5852.3097399275212,5743.2604901152072,5634.2112403028932,5525.1619904905801,5416.1127406782643,5307.0634908659513,5198.0142410536373,5088.9649912413224,5063.277834618867,5037.5906779964107,5011.9035213739544,4986.2163647514981,4960.5292081290427,4934.8420515065854,4909.15489488413,4883.4677382616728,4857.7805816392174,4832.0934250167611,4806.4062683943048,4780.7191117718485,4755.0319551493931,4729.3447985269368,4703.6576419044804]
[null,"NSD 2 - Low",6490.0649468641004,6490.0649468641004,6392.7139726611395,6295.3629984581776,6198.0120242552157,6100.6610500522538,6003.3100758492938,5905.959101646331,5808.60812744337,5711.257153240409,5613.9061790374471,5516.5552048344853,5419.2042306315234,5321.8532564285624,5224.5022822256005,5127.1513080226387,5029.8003338196768,4932.4493596167167,4835.0983854137539,4737.747411210793,4640.396437007832,4543.0454628048701,4520.1138999926179,4497.1823371803639,4474.2507743681117,4451.3192115558568,4428.3876487436046,4405.4560859313515,4382.5245231190984,4359.5929603068453,4336.6613974945922,4313.7298346823382,4290.798271870086,4267.8667090578319,4244.9351462455797,4222.0035834333266,4199.0720206210735]
[null,"NSD 3 - Low",6356.6451289838969,6356.6451289838969,6261.2954520491394,6165.94577511438,6070.5960981796215,5975.2464212448631,5879.8967443101046,5784.5470673753462,5689.1973904405886,5593.8477135058292,5498.4980365710708,5403.1483596363132,5307.7986827015538,5212.4490057667954,5117.0993288320369,5021.7496518972775,4926.39997496252,4831.0502980277624,4735.7006210930022,4640.3509441582446,4545.001267223487,4449.6515902887277,4427.1914441663175,4404.7312980439083,4382.271151921499,4359.811005799088,4337.3508596766796,4314.8907135542695,4292.4305674318593,4269.9704213094501,4247.5102751870409,4225.0501290646298,4202.5899829422206,4180.1298368198104,4157.6696906974012,4135.2095445749919,4112.7493984525818]
[null,"NSD 4 - Low",5722.424994239851,5722.424994239851,5636.5886193262531,5550.7522444126553,5464.9158694990574,5379.0794945854595,5293.2431196718626,5207.4067447582638,5121.5703698446669,5035.733994931069,4949.8976200174711,4864.0612451038733,4778.2248701902754,4692.3884952766775,4606.5521203630797,4520.7157454494818,4434.8793705358839,4349.042995622287,4263.2066207086882,4177.3702457950913,4091.5338708814934,4005.6974959678955,3985.4782609882482,3965.2590260086008,3945.0397910289535,3924.8205560493057,3904.6013210696588,3884.3820860900109,3864.1628511103636,3843.9436161307162,3823.7243811510689,3803.5051461714206,3783.2859111917733,3763.0666762121259,3742.8474412324786,3722.6282062528312,3702.4089712731839]
["Conventional - Gas","Gas-CT-AvgCF - Low",903.00818696589829,903.00818696589829,903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,"Gas-CT-HighCF - Low",903.00818696589829,903.00818696589829,903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,"Gas-CC-AvgCF - Low",1056.2197820617116,1056.2197820617116,1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,"Gas-CC-HighCF - Low",1056.2197820617116,1056.2197820617116,1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,"Gas-CC-CCS-AvgCF - Low",2197.6637787233212,2197.6637787233212,2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,"Gas-CC-CCS-HighCF - Low",2197.6637787233212,2197.6637787233212,2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
["Conventional - Coal","Coal-new-AvgCF-Low",4103.2963017585589,4103.2963017585589,4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,"Coal-new-HighCF-Low",4103.2963017585589,4103.2963017585589,4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,"Coal-IGCC-AvgCF-Low",4403.0668345398099,4403.0668345398099,4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,"Coal-IGCC-HighCF-Low",4403.0668345398099,4403.0668345398099,4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,"Coal-CCS-AvgCF-Low",7595.4350059829394,7595.4350059829394,7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,"Coal-CCS-HighCF-Low",7595.4350059829394,7595.4350059829394,7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
["Conventional - Nuclear","Nuclear - Low"]
["Conventional - Biopower","Dedicated - Low",3998.0274964600221,3990.9349441079494,3983.8423917558762,3928.4029838811771,3910.4954021131603,3914.4599365395238,3899.5302758543303,3884.5984083925223,3869.6671401548283,3854.7334067038205,3839.8041719431831,3824.8709034677195,3809.9415861986099,3795.0098394375218,3780.0771371402325,3765.1484757106291,3750.2161280398341,3735.2818056517572,3720.3520294214732,3705.4221171899194,3690.4904048402468,3675.5583158599993,3660.6254752671416,3645.695129916734,3630.7630424704867,3615.8331396672879,3600.8990476303034,3585.9673395893506,3571.0356315483973,3556.1039235074441,3541.1722154664913,3526.240507425538,3511.3087993845847,3496.3770913436319,3481.4453833026787,3466.5136752617254,3451.5819672207722]
[null,"CofireOld - Low",4118.3988823636564,4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,"CofireNew - Low",4118.3988823636564,4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[]
[]
[null,"Overnight Capital Costs ($/kW)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Low",1671.7858225677094,1658.3793837472667,1644.8851921216549,1537.863690634186,1502.2364640283276,1462.9103719587367,1429.2168721120568,1393.0600261580628,1359.0200766352909,1330.1575857489304,1306.1015376479081,1286.4876433557556,1282.8755410087792,1283.1104240053808,1285.5792448887687,1290.0026081138756,1296.1177536098976,1298.5404485281513,1295.3070882878451,1292.0737280475391,1290.5384338627898,1289.0031396780405,1289.1659115488471,1289.3286834196545,1289.4914552904618,1289.6542271612682,1289.8169990320748,1289.9565177784812,1290.0960365248866,1290.2355552712925,1290.3750740176981,1290.5145927641045,1290.514592764104,1290.5145927641047,1290.5145927641047,1290.5145927641047,1290.5145927641047]
[null,"TRG 2 - Low",1708.235583537182,1715.074184107631,1697.0693339142106,1588.4156964043916,1552.9744925521686,1513.3535938701802,1479.4481372961895,1432.3041290575504,1391.2259392415742,1355.7651310829235,1325.4862083545854,1299.9673077973275,1290.7709580105725,1285.5693934026829,1282.7133159910632,1281.9015849056798,1282.853635959576,1279.5284795651219,1277.5200163614552,1276.6046386505629,1276.5843794104671,1277.2871766807223,1278.5673694536699,1280.3059416084729,1282.4109473110091,1284.8178862951893,1287.4900178685621,1287.8209474724745,1288.4389334129071,1289.3913814222019,1290.7547388180453,1292.6343380407,1292.6274881606632,1293.435587983362,1295.2523369790372,1297.4044507143969,1299.5565644497567]
[null,"TRG 3 - Low",1711.4942256390736,1707.9868564610586,1688.30561070867,1570.9348078472608,1527.170981226777,1489.2311729598905,1456.8605423650149,1409.8012693434007,1368.7674659353022,1333.3109655527842,1302.996952050961,1277.4046115026542,1267.941852854741,1262.43218930598,1259.2455144337769,1258.0829828307931,1258.666365121338,1255.6106538494912,1253.8511997767023,1253.1678866446161,1253.3657931625908,1254.2754683282849,1255.7534350937663,1257.6824455010426,1259.971914817758,1262.5583062467788,1265.4054551613615,1266.5941454209953,1268.0621778334814,1269.856846464714,1272.0542561444315,1274.7592371965795,1275.5685006393851,1277.1828213985793,1279.7953140698701,1282.739956146145,1285.6845982224202]
[null,"TRG 4 - Low",1715.9690369843618,1725.2076244934449,1701.0698699076556,1583.6846436882022,1540.3211632679809,1502.7654744057506,1470.7691169681518,1431.9448266211191,1398.6897490170172,1370.6355858245754,1337.1166128866398,1308.5258968574767,1296.4379915397947,1288.4247189816219,1282.8165871681924,1279.3009686320331,1277.5878634841322,1274.5518715328469,1272.825589885497,1272.1866278101588,1272.4380282055768,1273.4085529669026,1274.9531992737132,1276.9534645368255,1279.3177923706553,1281.9819685856926,1284.9094560073552,1286.1366333811479,1287.6461357106946,1289.4858390531338,1291.7327742754248,1294.4930453113773,1295.3649953768722,1297.0513945139824,1299.7477254384646,1302.7801364287361,1305.8125474190074]
[null,"TRG 5 - Low",1764.0877559266505,1737.7700830668732,1714.1031867595964,1595.3610663524951,1551.1686786914483,1512.8564535220171,1480.1684361559053,1442.1365336419335,1409.6425858773193,1382.3261752556175,1359.8297406321312,1341.7998605755736,1340.1963405856995,1342.5130051796814,1347.0956083919834,1353.6639357647525,1361.9533761514144,1358.6687266064405,1356.7574707232232,1355.9864094573902,1356.1490021618399,1357.0656695819252,1358.584339109326,1360.5807263527151,1362.9588066237277,1365.6512339914871,1368.6196961516359,1369.8105754306114,1371.297551132677,1373.1308748455288,1375.3913941102023,1378.1904690074055,1379.133168623544,1380.9304604147735,1383.7875222937698,1386.9972582916232,1390.2069942894757]
[null,"TRG 6 - Low",1796.7504738246325,1773.2685817872443,1752.3683753549883,1684.8504690074799,1668.4945654142357,1646.1351678988692,1618.8546776645262,1593.0303066422669,1571.3494401287662,1553.6449488473547,1539.7195530688352,1529.3506280664267,1535.9402051566376,1545.8490747381243,1538.956490300134,1534.6314904401174,1527.5735847535354,1521.0653114128263,1516.0855197989006,1512.3743711640629,1509.7023950710973,1507.8706062690021,1505.7785029579782,1504.2274543045419,1503.1109130084253,1502.3539804327097,1501.9135032553684,1501.3553160415186,1501.1232912927046,1501.2704362085231,1501.8823508410242,1503.077000941501,1502.4678196801499,1502.7757591552215,1504.2175011825659,1506.0360223582109,1507.8545435338558]
[null,"TRG 7 - Low",1824.3935846645882,1813.495605211524,1804.7839975554848,1760.796966782133,1740.072453322088,1712.0240346163203,1689.1356268402815,1668.4505339798191,1649.9760752502232,1636.313244268126,1627.2291774904636,1622.4757471034779,1627.5689222061892,1619.0633555940422,1613.3821420950228,1605.4396125435026,1599.6851317863718,1593.3593834369642,1588.6122075285775,1585.1753098974057,1582.8116230112523,1581.3154697922628,1580.5130005817391,1580.2623329632629,1580.453905571705,1581.0107726851072,1581.8888268786704,1581.5317823311802,1581.5129226359675,1581.8876677332335,1582.7454487924542,1584.2094991343456,1583.9000047789714,1584.5461773194347,1586.3745097300884,1588.5957981818565,1590.8170866336243]
[null,"TRG 8 - Low",1857.3419460982848,1861.5284153821558,1867.4272483058203,1874.0436932333232,1862.047362206672,1849.1353350895786,1835.9352493028987,1824.5228858200312,1813.3639371661998,1815.2553218208209,1809.7901000004927,1805.6590395896726,1812.0356578507301,1823.1359937045277,1821.4734101331176,1822.4306641305511,1825.6516958015734,1826.5136892154467,1829.0384942247485,1832.9444332726111,1837.9805875755455,1843.9276418920033,1844.6848989701948,1846.0525064756182,1847.9080128485205,1850.1655196947133,1852.776102939446,1852.3911592248421,1852.3885340652087,1852.8313890296306,1853.8215762467921,1855.4994313914733,1855.5070296927377,1856.6002721505863,1859.0372338315588,1861.9209728502733,1864.8047118689883]
[null,"TRG 9 - Low",1923.6750556160741,1956.101483501885,1989.3563897766851,2002.6235662431175,2004.9593437125829,2005.9290269898329,2018.6552804383541,2007.8110562049098,2014.4032819019096,2020.291718331466,2026.0315899933196,2031.8146558958158,2046.3863279606085,2049.1049168416725,2050.7766791997433,2055.263865239091,2062.1879579808929,2065.8370853181054,2071.2892728872134,2078.2394455265912,2086.4150578113304,2095.5772694008515,2097.5221219335594,2100.1354541365931,2103.2822497544798,2106.8678671399289,2110.8386252631981,2110.8173319090902,2111.2185238130469,2112.1129746187748,2113.6146750514931,2115.8806604226384,2114.6219785206517,2114.5761840657392,2116.0288569883373,2117.9793434151684,2119.9298298420008]
[null,"TRG 10 - Low",2030.3856849286938,2103.8841956039128,2176.933407522552,2201.45704365847,2214.9089091039668,2230.6522248565338,2250.4601935625114,2249.1016394932899,2252.3602435704106,2260.2484609827247,2272.7239112158486,2289.6946065806801,2287.0080290814903,2290.2557601452718,2296.9243134235007,2306.5934934383486,2318.8655286686526,2318.3238216732607,2319.8166795153666,2322.9993366511703,2327.5649226266969,2333.2454139445554,2333.0771033949586,2333.653502108401,2334.8254873454493,2336.4884288746043,2338.5826635043159,2340.6711349165421,2343.208932447475,2346.2746337605427,2349.9943433761009,2354.5416998571313,2357.6015341848406,2361.982189914087,2368.004250814809,2374.5730703092941,2381.1418898037791]
["Offshore Wind","TRG 1 - Low",5391.5126343022939,5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,"TRG 2 - Low",5391.512634302233,5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,"TRG 3 - Low",5391.5126343022639,5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,"TRG 4 - Low",5391.5126343023448,5074.8167298440767,4757.8205281140663,4612.5306023211451,4467.240676528223,4321.9507507353028,4176.6608249423807,4000.5518239812632,3824.4428230201461,3648.3338220590294,3595.5011217706947,3542.6684214823595,3489.8357211940242,3437.0030209056895,3384.1703206173543,3331.337620329019,3278.5049200406843,3252.0885698965167,3225.6722197523491,3199.2558696081815,3172.8395194640138,3146.4231693198467,3120.0068191756791,3093.5904690315115,3067.1741188873439,3040.7577687431763,3014.3414185990096,2990.5667034692583,2966.791988339508,2943.0172732097567,2919.2425580800059,2895.4678429502551,2871.6931278205043,2847.9184126907539,2824.1436975610027,2800.3689824312523,2776.5942673015006]
[null,"TRG 5 - Low",5953.3433007831181,5602.9375563360591,5252.2315146171977,5091.491245496054,4930.7509763749094,4770.0107072537648,4609.2704381326212,4414.4337482888095,4219.5970584449988,4024.7603686011867,3966.3093616480433,3907.8583546949003,3849.4073477417569,3790.9563407886139,3732.5053338354705,3674.0543268823271,3615.6033199291828,3586.3778164526111,3557.1523129760399,3527.9268094994682,3498.7013060228965,3469.4758025463252,3440.2502990697535,3411.0247955931814,3381.7992921166101,3352.5737886400384,3323.3482851634662,3297.0453320345518,3270.7423789056379,3244.4394257767235,3218.1364726478087,3191.8335195188943,3165.5305663899799,3139.2276132610659,3112.9246601321515,3086.6217070032367,3060.3187538743205]
[null,"TRG 6 - Low",5953.3433007831181,5602.9375563360591,5252.2315146171977,5091.491245496054,4930.7509763749094,4770.0107072537648,4609.2704381326212,4414.4337482888095,4219.5970584449988,4024.7603686011867,3966.3093616480433,3907.8583546949003,3849.4073477417569,3790.9563407886139,3732.5053338354705,3674.0543268823271,3615.6033199291828,3586.3778164526111,3557.1523129760399,3527.9268094994682,3498.7013060228965,3469.4758025463252,3440.2502990697535,3411.0247955931814,3381.7992921166101,3352.5737886400384,3323.3482851634662,3297.0453320345518,3270.7423789056379,3244.4394257767235,3218.1364726478087,3191.8335195188943,3165.5305663899799,3139.2276132610659,3112.9246601321515,3086.6217070032367,3060.3187538743205]
[null,"TRG 7 - Low",5953.3433007831181,5602.9375563360591,5252.2315146171977,5091.491245496054,4930.7509763749094,4770.0107072537648,4609.2704381326212,4414.4337482888095,4219.5970584449988,4024.7603686011867,3966.3093616480433,3907.8583546949003,3849.4073477417569,3790.9563407886139,3732.5053338354705,3674.0543268823271,3615.6033199291828,3586.3778164526111,3557.1523129760399,3527.9268094994682,3498.7013060228965,3469.4758025463252,3440.2502990697535,3411.0247955931814,3381.7992921166101,3352.5737886400384,3323.3482851634662,3297.0453320345518,3270.7423789056379,3244.4394257767235,3218.1364726478087,3191.8335195188943,3165.5305663899799,3139.2276132610659,3112.9246601321515,3086.6217070032367,3060.3187538743205]
[null,"TRG 8 - Low",6968.7620282760181,6557.4311601793643,6145.7999948109309,5957.1357106837331,5768.4714265565344,5579.8071424293366,5391.142858302137,5162.458877541897,4933.7748967816578,4705.0909160214169,4636.4857217933441,4567.8805275652712,4499.2753333371993,4430.6701391091265,4362.0649448810545,4293.4597506529817,4224.8545564249107,4190.5519593108738,4156.2493621968379,4121.9467650828019,4087.6441679687655,4053.3415708547291,4019.0389737406927,3984.7363766266571,3950.4337795126207,3916.1311823985843,3881.8285852845497,3850.9562478819171,3820.0839104792844,3789.2115730766513,3758.3392356740192,3727.4668982713865,3696.5945608687534,3665.7222234661208,3634.8498860634882,3603.9775486608555,3573.1052112582247]
[null,"TRG 9 - Low",6968.762028276089,6557.4311601793643,6145.7999948109309,5957.1357106837331,5768.4714265565344,5579.8071424293366,5391.142858302137,5162.458877541897,4933.7748967816578,4705.0909160214169,4636.4857217933441,4567.8805275652712,4499.2753333371993,4430.6701391091265,4362.0649448810545,4293.4597506529817,4224.8545564249107,4190.5519593108738,4156.2493621968379,4121.9467650828019,4087.6441679687655,4053.3415708547291,4019.0389737406927,3984.7363766266571,3950.4337795126207,3916.1311823985843,3881.8285852845497,3850.9562478819171,3820.0839104792844,3789.2115730766513,3758.3392356740192,3727.4668982713865,3696.5945608687534,3665.7222234661208,3634.8498860634882,3603.9775486608555,3573.1052112582247]
[null,"TRG 10 - Low",6968.762028276079,6557.4311601793643,6145.7999948109309,5957.1357106837331,5768.4714265565344,5579.8071424293366,5391.142858302137,5162.458877541897,4933.7748967816578,4705.0909160214169,4636.4857217933441,4567.8805275652712,4499.2753333371993,4430.6701391091265,4362.0649448810545,4293.4597506529817,4224.8545564249107,4190.5519593108738,4156.2493621968379,4121.9467650828019,4087.6441679687655,4053.3415708547291,4019.0389737406927,3984.7363766266571,3950.4337795126207,3916.1311823985843,3881.8285852845497,3850.9562478819171,3820.0839104792844,3789.2115730766513,3758.3392356740192,3727.4668982713865,3696.5945608687534,3665.7222234661208,3634.8498860634882,3603.9775486608555,3573.1052112582247]
["Solar - Utility PV","Utility PV - 14% - Low",1977.6525734440991,1897.7474189615091,1739.9306668930922,1582.1139148246752,1424.2971627562583,1266.4804106878414,1108.663658619424,1054.4309268955392,1000.1981951716543,945.96546344776948,891.73273172388463,837.5,810,782.5,755,727.5,700,685.12825321005437,670.25650642010874,655.3847596301631,640.51301284021747,625.64126605027184,610.76951926032621,595.89777247038057,581.02602568043494,566.15427889048931,551.28253210054368,538.45400167270816,525.62547124487264,512.79694081703713,499.96841038920161,487.13987996136598,474.31134953353046,461.48281910569494,448.65428867785943,435.82575825002391,422.99722782218828]
[null,"Utility PV - 20% - Low",1977.6525734440991,1897.7474189615091,1739.9306668930922,1582.1139148246752,1424.2971627562583,1266.4804106878414,1108.663658619424,1054.4309268955392,1000.1981951716543,945.96546344776948,891.73273172388463,837.5,810,782.5,755,727.5,700,685.12825321005437,670.25650642010874,655.3847596301631,640.51301284021747,625.64126605027184,610.76951926032621,595.89777247038057,581.02602568043494,566.15427889048931,551.28253210054368,538.45400167270816,525.62547124487264,512.79694081703713,499.96841038920161,487.13987996136598,474.31134953353046,461.48281910569494,448.65428867785943,435.82575825002391,422.99722782218828]
[null,"Utility PV - 28% - Low",1977.6525734440991,1897.7474189615091,1739.9306668930922,1582.1139148246752,1424.2971627562583,1266.4804106878414,1108.663658619424,1054.4309268955392,1000.1981951716543,945.96546344776948,891.73273172388463,837.5,810,782.5,755,727.5,700,685.12825321005437,670.25650642010874,655.3847596301631,640.51301284021747,625.64126605027184,610.76951926032621,595.89777247038057,581.02602568043494,566.15427889048931,551.28253210054368,538.45400167270816,525.62547124487264,512.79694081703713,499.96841038920161,487.13987996136598,474.31134953353046,461.48281910569494,448.65428867785943,435.82575825002391,422.99722782218828]
["Solar - PV Dist Res","Res PV - 12.5% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,"Res PV - 16.1% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
[null,"Res PV - 20.7% - Low",3284.9810947113901,3096.3247362003567,2809.7071046166047,2523.0894730328528,2236.4718414491008,1949.8542098653488,1663.2365782815973,1559.2391851431673,1455.2417920047374,1351.2443988663074,1247.2470057278774,1143.2496125894479,1130.5468391162319,1117.8440656430159,1105.1412921698,1092.438518696584,1079.7357452233675,1074.6546358340811,1069.5735264447947,1064.4924170555082,1059.4113076662218,1054.3301982769353,1049.2490888876489,1044.1679794983625,1039.086870109076,1034.0057607197896,1028.9246513305029,1022.5732645938949,1016.2218778572869,1009.8704911206789,1003.5191043840709,997.16771764746272,990.81633091085473,984.46494417424674,978.11355743763875,971.76217070103075,965.41078396442254]
["Solar - PV Dist Comm","Comm PV - 11.4% - Low",2637,2197.3917482712209,1987.3838335748492,1777.3759188784775,1567.3680041821058,1357.3600894857341,1147.3521747893624,1110.9638966243745,1074.5756184593865,1038.1873402943986,1001.7990621294107,965.41078396442265,955.24856518584977,945.08634640727689,934.92412762870401,924.76190885013114,914.59969007155826,909.51858068227182,904.43747129298538,899.35636190369894,894.2752525144125,889.19414312512617,884.11303373583974,879.0319243465533,873.95081495726686,868.86970556798042,863.78859617869398,858.70748678940754,853.6263774001211,848.54526801083466,843.46415862154822,838.38304923226178,833.30193984297534,828.2208304536889,823.13972106440247,818.05861167511603,812.97750228582959]
[null,"Comm PV - 14.5% - Low",2637,2197.3917482712209,1987.3838335748492,1777.3759188784775,1567.3680041821058,1357.3600894857341,1147.3521747893624,1110.9638966243745,1074.5756184593865,1038.1873402943986,1001.7990621294107,965.41078396442265,955.24856518584977,945.08634640727689,934.92412762870401,924.76190885013114,914.59969007155826,909.51858068227182,904.43747129298538,899.35636190369894,894.2752525144125,889.19414312512617,884.11303373583974,879.0319243465533,873.95081495726686,868.86970556798042,863.78859617869398,858.70748678940754,853.6263774001211,848.54526801083466,843.46415862154822,838.38304923226178,833.30193984297534,828.2208304536889,823.13972106440247,818.05861167511603,812.97750228582959]
[null,"Comm PV - 18.7% - Low",2637,2197.3917482712209,1987.3838335748492,1777.3759188784775,1567.3680041821058,1357.3600894857341,1147.3521747893624,1110.9638966243745,1074.5756184593865,1038.1873402943986,1001.7990621294107,965.41078396442265,955.24856518584977,945.08634640727689,934.92412762870401,924.76190885013114,914.59969007155826,909.51858068227182,904.43747129298538,899.35636190369894,894.2752525144125,889.19414312512617,884.11303373583974,879.0319243465533,873.95081495726686,868.86970556798042,863.78859617869398,858.70748678940754,853.6263774001211,848.54526801083466,843.46415862154822,838.38304923226178,833.30193984297534,828.2208304536889,823.13972106440247,818.05861167511603,812.97750228582959]
["Solar - CSP","6 hrs TES - Class 1 - Low",6846,6470.5,6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4289.3999999999996,3985.8,3682.2,3378.6,3075,3017.593469053299,2964.8560988497466,2916.1194698419463,2870.8487025610348,2828.6091111083806,2789.0426456530035,2751.8508708004974,2716.7824203272044,2683.6235872892566,2652.1911544600166,2622.3268543554586,2593.8930337600796,2566.769221587529,2540.8493831895535,2516.03970264602,2492.2567756404369,2469.426124902076,2447.4809714509611,2426.3612104630743,2406.0125521496225,2386.3857967025447,2367.4362189371036,2349.1230432739289,2331.4089935847323,2314.2599054286479]
[null,"6 hrs TES - Class 3 - Low",6846,6470.5,6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4289.3999999999996,3985.8,3682.2,3378.6,3075,3017.593469053299,2964.8560988497466,2916.1194698419463,2870.8487025610348,2828.6091111083806,2789.0426456530035,2751.8508708004974,2716.7824203272044,2683.6235872892566,2652.1911544600166,2622.3268543554586,2593.8930337600796,2566.769221587529,2540.8493831895535,2516.03970264602,2492.2567756404369,2469.426124902076,2447.4809714509611,2426.3612104630743,2406.0125521496225,2386.3857967025447,2367.4362189371036,2349.1230432739289,2331.4089935847323,2314.2599054286479]
[null,"6 hrs TES - Class 5 - Low",6846,6470.5,6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4289.3999999999996,3985.8,3682.2,3378.6,3075,3017.593469053299,2964.8560988497466,2916.1194698419463,2870.8487025610348,2828.6091111083806,2789.0426456530035,2751.8508708004974,2716.7824203272044,2683.6235872892566,2652.1911544600166,2622.3268543554586,2593.8930337600796,2566.769221587529,2540.8493831895535,2516.03970264602,2492.2567756404369,2469.426124902076,2447.4809714509611,2426.3612104630743,2406.0125521496225,2386.3857967025447,2367.4362189371036,2349.1230432739289,2331.4089935847323,2314.2599054286479]
[null,"10hrs TES - Class 1 - Low",8024.8,7618.9666666666672,7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5178.6000000000004,4767.3999999999996,4356.2,3945,3533.8,3471.6686658690255,3414.5682612589681,3361.7799878568567,3312.7284941024159,3266.946081344076,3224.047411581701,3183.7112284171449,3145.66688229582,3109.6842214713138,3075.565888334756,3043.1413656845384,3012.2623166701351,2982.7988951025327,2954.6367932632411,2927.6748570429681,2901.8231423274815,2877.0013180860142,2853.1373444392179,2830.1663707151115,2808.0298109344353,2786.6745634665122,2766.0523486638094,2746.1191436672866,2726.8346977456517,2708.1621147580863]
[null,"10hrs TES - Class 3 - Low",8024.8,7618.9666666666672,7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5178.6000000000004,4767.3999999999996,4356.2,3945,3533.8,3471.6686658690255,3414.5682612589681,3361.7799878568567,3312.7284941024159,3266.946081344076,3224.047411581701,3183.7112284171449,3145.66688229582,3109.6842214713138,3075.565888334756,3043.1413656845384,3012.2623166701351,2982.7988951025327,2954.6367932632411,2927.6748570429681,2901.8231423274815,2877.0013180860142,2853.1373444392179,2830.1663707151115,2808.0298109344353,2786.6745634665122,2766.0523486638094,2746.1191436672866,2726.8346977456517,2708.1621147580863]
[null,"10hrs TES - Class 5 - Low",8024.8,7618.9666666666672,7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5178.6000000000004,4767.3999999999996,4356.2,3945,3533.8,3471.6686658690255,3414.5682612589681,3361.7799878568567,3312.7284941024159,3266.946081344076,3224.047411581701,3183.7112284171449,3145.66688229582,3109.6842214713138,3075.565888334756,3043.1413656845384,3012.2623166701351,2982.7988951025327,2954.6367932632411,2927.6748570429681,2901.8231423274815,2877.0013180860142,2853.1373444392179,2830.1663707151115,2808.0298109344353,2786.6745634665122,2766.0523486638094,2746.1191436672866,2726.8346977456517,2708.1621147580863]
["Geothermal","Hydro / Flash - Low",4567,4567,4544.1650000000009,4521.3300000000017,4498.4950000000026,4475.6599999999962,4452.8249999999971,4429.989999999998,4407.1549999999988,4384.32,4361.4850000000006,4338.6500000000015,4315.8150000000023,4292.9799999999959,4270.1449999999968,4247.3099999999977,4224.4749999999985,4201.6399999999994,4178.8050000000003,4155.9700000000012,4133.135000000002,4110.3,4087.4649999999965,4064.6299999999974,4041.7949999999983,4018.9599999999991,3996.125,3973.2900000000009,3950.4550000000017,3927.6200000000026,3904.7849999999962,3881.9499999999971,3859.114999999998,3836.2799999999988,3813.4449999999997,3790.6100000000006,3767.7750000000015]
[null,"Hydro / Binary - Low",5465,5465,5437.6750000000029,5410.3499999999985,5383.0250000000015,5355.7000000000044,5328.375,5301.0500000000029,5273.7249999999985,5246.4000000000015,5219.0750000000044,5191.75,5164.4250000000029,5137.0999999999985,5109.7750000000015,5082.4500000000044,5055.125,5027.8000000000029,5000.4749999999985,4973.1500000000015,4945.8250000000044,4918.5,4891.1750000000029,4863.8499999999985,4836.5250000000015,4809.2000000000044,4781.875,4754.5500000000029,4727.2249999999985,4699.9000000000015,4672.5750000000044,4645.25,4617.9250000000029,4590.5999999999985,4563.2750000000015,4535.9500000000044,4508.625]
[null,"NF EGS / Flash - Low",8100,8100,8059.5,8019,7978.5,7938,7897.5,7857,7816.5,7776,7735.5,7695,7654.5,7614,7573.5,7533,7492.5,7452,7411.5,7371,7330.5,7290,7249.5,7209,7168.5,7128,7087.5,7047,7006.5,6966,6925.5,6885,6844.5,6804,6763.5,6723,6682.5]
[null,"NF EGS / Binary - Low",12179,12179,12118.104999999996,12057.209999999992,11996.315000000002,11935.419999999998,11874.524999999994,11813.62999999999,11752.735000000001,11691.839999999997,11630.944999999992,11570.050000000003,11509.154999999999,11448.259999999995,11387.364999999991,11326.470000000001,11265.574999999997,11204.679999999993,11143.785000000003,11082.89,11021.994999999995,10961.1,10900.205000000002,10839.309999999998,10778.414999999994,10717.51999999999,10656.625,10595.729999999996,10534.834999999992,10473.940000000002,10413.044999999998,10352.149999999994,10291.25499999999,10230.36,10169.464999999997,10108.569999999992,10047.675000000003]
[null,"Deep EGS / Flash - Low",8100,8100,8059.5,8019,7978.5,7938,7897.5,7857,7816.5,7776,7735.5,7695,7654.5,7614,7573.5,7533,7492.5,7452,7411.5,7371,7330.5,7290,7249.5,7209,7168.5,7128,7087.5,7047,7006.5,6966,6925.5,6885,6844.5,6804,6763.5,6723,6682.5]
[null,"Deep EGS / Binary - Low",12179,12179,12118.104999999996,12057.209999999992,11996.315000000002,11935.419999999998,11874.524999999994,11813.62999999999,11752.735000000001,11691.839999999997,11630.944999999992,11570.050000000003,11509.154999999999,11448.259999999995,11387.364999999991,11326.470000000001,11265.574999999997,11204.679999999993,11143.785000000003,11082.89,11021.994999999995,10961.1,10900.205000000002,10839.309999999998,10778.414999999994,10717.51999999999,10656.625,10595.729999999996,10534.834999999992,10473.940000000002,10413.044999999998,10352.149999999994,10291.25499999999,10230.36,10169.464999999997,10108.569999999992,10047.675000000003]
["Hydropower","NPD 1 - Low",5937.8628529899997,5937.8628529899997,5848.7949101951499,5759.7269674002991,5670.6590246054493,5581.5910818105995,5492.5231390157496,5403.4551962208989,5314.3872534260499,5225.3193106312001,5136.2513678363493,5047.1834250414995,4958.1154822466497,4869.0475394517998,4779.9795966569491,4690.9116538620992,4601.8437110672494,4512.7757682723995,4423.7078254775488,4334.6398826826999,4245.57193988785,4156.5039970929993,4135.5235483457682,4114.5430995985371,4093.562650851306,4072.5822021040744,4051.6017533568433,4030.6213046096118,4009.6408558623807,3988.6604071151487,3967.6799583679181,3946.6995096206861,3925.7190608734554,3904.7386121262234,3883.7581633789928,3862.7777146317617,3841.7972658845301]
[null,"NPD 2 - Low",5404.5923246599996,5404.5923246599996,5323.5234397900995,5242.4545549201994,5161.3856700502993,5080.3167851803992,4999.2479003105,4918.179015440599,4837.1101305706998,4756.0412457007997,4674.9723608308996,4593.9034759609995,4512.8345910910994,4431.7657062211993,4350.6968213512991,4269.627936481399,4188.5590516114989,4107.4901667415998,4026.4212818716992,3945.3523970017995,3864.2835121318994,3783.2146272619993,3764.1184010482011,3745.022174834402,3725.9259486206038,3706.8297224068046,3687.7334961930064,3668.6372699792073,3649.5410437654091,3630.44481755161,3611.3485913378117,3592.2523651240131,3573.1561389102144,3554.0599126964157,3534.963686482617,3515.8674602688188,3496.7712340550197]
[null,"NPD 3 - Low",3976.7149884099999,3976.7149884099999,3927.0060510548751,3877.2971136997498,3827.588176344625,3777.8792389894998,3728.1703016343749,3678.4613642792501,3628.7524269241248,3579.043489569,3529.3345522138748,3479.6256148587499,3429.9166775036251,3380.2077401484999,3330.498802793375,3280.7898654382498,3231.0809280831249,3181.3719907280001,3131.6630533728749,3081.95411601775,3032.2451786626248,2982.5362413074999,2962.1224377003286,2941.7086340931573,2921.294830485986,2900.8810268788147,2880.4672232716434,2860.0534196644721,2839.6396160573004,2819.2258124501291,2798.8120088429578,2778.3982052357865,2757.9844016286152,2737.5705980214439,2717.1567944142726,2696.7429908071013,2676.3291871999299]
[null,"NPD 4 - Low",3749.3454306399999,3749.3454306399999,3702.4786127570001,3655.6117948739998,3608.7449769909999,3561.8781591079996,3515.0113412249998,3468.144523342,3421.2777054589997,3374.4108875759998,3327.5440696929995,3280.6772518099997,3233.8104339270003,3186.943616044,3140.0767981610002,3093.2099802779999,3046.343162395,2999.4763445120002,2952.6095266289999,2905.7427087460001,2858.8758908629998,2812.0090729799999,2792.7624331027146,2773.5157932254292,2754.2691533481438,2735.0225134708589,2715.7758735935736,2696.5292337162882,2677.2825938390024,2658.035953961717,2638.7893140844317,2619.5426742071468,2600.2960343298614,2581.0493944525761,2561.8027545752907,2542.5561146980053,2523.30947482072]
[null,"NSD 1 - Low",6997.72266167,6997.72266167,6892.7568217449498,6787.7909818198996,6682.8251418948494,6577.8593019697992,6472.8934620447499,6367.9276221196997,6262.9617821946504,6157.9959422696002,6053.03010234455,5948.0642624194998,5843.0984224944496,5738.1325825693993,5633.1667426443491,5528.2009027192998,5423.2350627942496,5318.2692228692003,5213.3033829441492,5108.3375430190999,5003.3717030940497,4898.4058631689995,4873.6805764310993,4848.9552896931982,4824.230002955298,4799.5047162173969,4774.7794294794967,4750.0541427415956,4725.3288560036954,4700.6035692657942,4675.878282527894,4651.1529957899929,4626.4277090520927,4601.7024223141916,4576.9771355762914,4552.2518488383912,4527.5265621004901]
[null,"NSD 2 - Low",6247.0408507000002,6247.0408507000002,6153.3352379395001,6059.629625179,5965.9240124184998,5872.2183996579997,5778.5127868975005,5684.8071741369995,5591.1015613765003,5497.3959486160002,5403.6903358555001,5309.9847230949999,5216.2791103344998,5122.5734975739997,5028.8678848134996,4935.1622720529995,4841.4566592924994,4747.7510465320001,4654.0454337714991,4560.3398210109999,4466.6342082504998,4372.9285954899997,4350.855717817527,4328.7828401450533,4306.7099624725806,4284.6370848001061,4262.5642071276334,4240.4913294551598,4218.418451782687,4196.3455741102134,4174.2726964377398,4152.1998187652662,4130.1269410927935,4108.0540634203198,4085.9811857478471,4063.908308075374,4041.8354304029003]
[null,"NSD 3 - Low",6118.6170122000003,6118.6170122000003,6026.8377570170005,5935.0585018339998,5843.279246651,5751.4999914680002,5659.7207362850004,5567.9414811019997,5476.1622259190008,5384.3829707360001,5292.6037155530003,5200.8244603700005,5109.0452051869997,5017.2659500039999,4925.4866948210001,4833.7074396379994,4741.9281844549996,4650.1489292720007,4558.3696740889991,4466.5904189060002,4374.8111637230004,4283.0319085399997,4261.4127950968932,4239.7936816537867,4218.1745682106803,4196.5554547675729,4174.9363413244673,4153.3172278813599,4131.6981144382535,4110.079000995147,4088.4598875520405,4066.8407741089331,4045.2216606658271,4023.6025472227202,4001.9834337796137,3980.3643203365073,3958.7452068934003]
[null,"NSD 4 - Low",5508.1456035900001,5508.1456035900001,5425.52341953615,5342.9012354822999,5260.2790514284497,5177.6568673745996,5095.0346833207504,5012.4124992668994,4929.7903152130502,4847.1681311592001,4764.54594710535,4681.9237630514999,4599.3015789976498,4516.6793949437997,4434.0572108899496,4351.4350268360995,4268.8128427822494,4186.1906587284002,4103.5684746745492,4020.9462906207,3938.3241065668499,3855.7019225129998,3836.239808046982,3816.7776935809638,3797.3155791149461,3777.8534646489279,3758.3913501829102,3738.929235716892,3719.4671212508742,3700.0050067848561,3680.5428923188383,3661.0807778528197,3641.6186633868019,3622.1565489207837,3602.694434454766,3583.2323199887483,3563.7702055227301]
["Conventional - Gas","Gas-CT-AvgCF - Low",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,771.43270631100006,768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,"Gas-CT-HighCF - Low",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,771.43270631100006,768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,"Gas-CC-AvgCF - Low",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,909.29951047995439,905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,"Gas-CC-HighCF - Low",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,909.29951047995439,905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,"Gas-CC-CCS-AvgCF - Low",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,1706.0298161163639,1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,"Gas-CC-CCS-HighCF - Low",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,1706.0298161163639,1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
["Conventional - Coal","Coal-new-AvgCF-Low",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,3298.2519263394033,3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,"Coal-new-HighCF-Low",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,3298.2519263394033,3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,"Coal-IGCC-AvgCF-Low",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,3334.6655536319545,3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,"Coal-IGCC-HighCF-Low",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,3334.6655536319545,3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,"Coal-CCS-AvgCF-Low",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,"Coal-CCS-HighCF-Low",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
["Conventional - Nuclear","Nuclear - Low"]
["Conventional - Biopower","Dedicated - Low",3717.5439999999999,3710.9490289887999,3704.3540579775995,3652.80402779631,3636.1527608365041,3639.8391614884681,3625.9568981595094,3612.0725828713853,3598.1888247685265,3584.3027744005512,3570.4209071152109,3556.5352891022026,3542.6533450968104,3528.7691420415908,3514.884050486261,3501.002716309647,3487.1179545018231,3473.2313565139352,3459.3489857460058,3445.4664885180396,3431.5823174600864,3417.697796194253,3403.8125760455455,3389.9296760843818,3376.0451562449302,3362.1626677838681,3348.2762839866841,3334.3921169351702,3320.5079498836562,3306.6237828321423,3292.7396157806284,3278.8554487291144,3264.9712816776005,3251.0871146260865,3237.2029475745726,3223.3187805230586,3209.4346134715447]
[null,"CofireOld - Low",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,3593.0628175394031,3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,"CofireNew - Low",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,3593.0628175394031,3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[]
[]
[null,"Fixed O&M ($/kW-yr)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 2 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 3 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 4 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 5 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 6 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 7 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 8 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 9 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
[null,"TRG 10 - Low",51.272429305263152,51.130005890526313,50.987582475789473,49.482333928586996,48.795079290689955,48.107824652792914,47.420570014895873,47.008217232157641,46.595864449419416,46.183511666681191,45.771158883942967,45.358806101204749,44.946453318466517,44.5341005357283,44.121747752990075,43.70939497025185,43.297042187513625,43.008395239596872,42.719748291680112,42.431101343763352,42.142454395846599,41.853807447929839,41.565160500013071,41.276513552096318,40.987866604179558,40.699219656262798,40.410572708346045,40.163161038703102,39.915749369060165,39.668337699417236,39.420926029774293,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357,39.173514360131357]
["Offshore Wind","TRG 1 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 2 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 3 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 4 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 5 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 6 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 7 - Low",134.01465438992349,128.65406821432617,123.29348203872925,120.61318895093078,117.93289586313232,115.25260277533387,112.57230968753539,110.78544762900309,108.99858557047078,107.21172351193847,106.25447598058187,105.29722844922527,104.33998091786869,103.38273338651209,102.42548585515549,101.46823832379889,100.51099079244231,100.10894682927254,99.70690286610278,99.304858902933006,98.902814939763246,98.500770976593458,98.098727013423698,97.696683050253924,97.294639087084164,96.892595123914376,96.490551160744616,96.222521851964757,95.954492543184912,95.686463234405068,95.418433925625209,95.150404616845364,94.882375308065505,94.614345999285661,94.346316690505802,94.078287381725957,93.810258072946169]
[null,"TRG 8 - Low",164.94111309529032,158.34346857147838,151.74582404766679,148.44700178576096,145.14817952385519,141.84935726194939,138.55053500004357,136.35132015877304,134.1521053175025,131.95289047623197,130.77473966840844,129.59658886058497,128.41843805276147,127.24028724493799,126.06213643711449,124.88398562929099,123.70583482146748,123.21101148218159,122.71618814289572,122.22136480360984,121.72654146432397,121.2317181250381,120.73689478575221,120.24207144646635,119.74724810718048,119.2524247678946,118.75760142860877,118.42771920241819,118.09783697622761,117.76795475003703,117.43807252384646,117.1081902976559,116.77830807146532,116.44842584527474,116.11854361908416,115.78866139289359,115.45877916670298]
[null,"TRG 9 - Low",164.94111309529032,158.34346857147838,151.74582404766679,148.44700178576096,145.14817952385519,141.84935726194939,138.55053500004357,136.35132015877304,134.1521053175025,131.95289047623197,130.77473966840844,129.59658886058497,128.41843805276147,127.24028724493799,126.06213643711449,124.88398562929099,123.70583482146748,123.21101148218159,122.71618814289572,122.22136480360984,121.72654146432397,121.2317181250381,120.73689478575221,120.24207144646635,119.74724810718048,119.2524247678946,118.75760142860877,118.42771920241819,118.09783697622761,117.76795475003703,117.43807252384646,117.1081902976559,116.77830807146532,116.44842584527474,116.11854361908416,115.78866139289359,115.45877916670298]
[null,"TRG 10 - Low",164.94111309529032,158.34346857147838,151.74582404766679,148.44700178576096,145.14817952385519,141.84935726194939,138.55053500004357,136.35132015877304,134.1521053175025,131.95289047623197,130.77473966840844,129.59658886058497,128.41843805276147,127.24028724493799,126.06213643711449,124.88398562929099,123.70583482146748,123.21101148218159,122.71618814289572,122.22136480360984,121.72654146432397,121.2317181250381,120.73689478575221,120.24207144646635,119.74724810718048,119.2524247678946,118.75760142860877,118.42771920241819,118.09783697622761,117.76795475003703,117.43807252384646,117.1081902976559,116.77830807146532,116.44842584527474,116.11854361908416,115.78866139289359,115.45877916670298]
["Solar - Utility PV","Utility PV - 14% - Low",17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Utility PV - 20% - Low",17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Utility PV - 28% - Low",17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["Solar - PV Dist Res","Res PV - 12.5% - Low",20,18,16,14,12,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Res PV - 16.1% - Low",20,18,16,14,12,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Res PV - 20.7% - Low",20,18,16,14,12,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["Solar - PV Dist Comm","Comm PV - 11.4% - Low",15,13.5,12,10.5,9,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,"Comm PV - 14.5% - Low",15,13.5,12,10.5,9,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,"Comm PV - 18.7% - Low",15,13.5,12,10.5,9,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
["Solar - CSP","6 hrs TES - Class 1 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"6 hrs TES - Class 3 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"6 hrs TES - Class 5 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"10hrs TES - Class 1 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"10hrs TES - Class 3 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"10hrs TES - Class 5 - Low",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,52.8,49.599999999999994,46.399999999999991,43.199999999999989,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
["Geothermal","Hydro / Flash - Low",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,"Hydro / Binary - Low",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,"NF EGS / Flash - Low",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"NF EGS / Binary - Low",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,"Deep EGS / Flash - Low",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"Deep EGS / Binary - Low",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
["Hydropower","NPD 1 - Low",111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,"NPD 2 - Low",30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,"NPD 3 - Low",118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,"NPD 4 - Low",40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[null,"NSD 1 - Low",124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,"NSD 2 - Low",40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,"NSD 3 - Low",116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,"NSD 4 - Low",28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
["Conventional - Gas","Gas-CT-AvgCF - Low",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,"Gas-CT-HighCF - Low",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,"Gas-CC-AvgCF - Low",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,"Gas-CC-HighCF - Low",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,"Gas-CC-CCS-AvgCF - Low",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,"Gas-CC-CCS-HighCF - Low",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
["Conventional - Coal","Coal-new-AvgCF-Low",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,"Coal-new-HighCF-Low",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,"Coal-IGCC-AvgCF-Low",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,"Coal-IGCC-HighCF-Low",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,"Coal-CCS-AvgCF-Low",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,"Coal-CCS-HighCF-Low",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
["Conventional - Nuclear","Nuclear - Low"]
["Conventional - Biopower","Dedicated - Low",107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999]
[null,"CofireOld - Low",34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885]
[null,"CofireNew - Low",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[]
[]
[null,"Variable O&M ($/MWh)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Offshore Wind","TRG 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 5 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 6 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 7 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 8 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 9 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 10 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - Utility PV","Utility PV - 14% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility PV - 20% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility PV - 28% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - PV Dist Res","Res PV - 12.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Res PV - 16.1% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Res PV - 20.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - PV Dist Comm","Comm PV - 11.4% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comm PV - 14.5% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comm PV - 18.7% - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - CSP","6 hrs TES - Class 1 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"6 hrs TES - Class 3 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"6 hrs TES - Class 5 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 1 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 3 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 5 - Low",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Geothermal","Hydro / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NF EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NF EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deep EGS / Flash - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deep EGS / Binary - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydropower","NPD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 1 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 2 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 3 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 4 - Low",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Conventional - Gas","Gas-CT-AvgCF - Low",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,"Gas-CT-HighCF - Low",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,"Gas-CC-AvgCF - Low",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,"Gas-CC-HighCF - Low",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,"Gas-CC-CCS-AvgCF - Low",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,"Gas-CC-CCS-HighCF - Low",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
["Conventional - Coal","Coal-new-AvgCF-Low",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,"Coal-new-HighCF-Low",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,"Coal-IGCC-AvgCF-Low",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,"Coal-IGCC-HighCF-Low",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,"Coal-CCS-AvgCF-Low",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,"Coal-CCS-HighCF-Low",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
["Conventional - Nuclear","Nuclear - Low"]
["Conventional - Biopower","Dedicated - Low",5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996]
[null,"CofireOld - Low",6.6564862610864877,6.7950487483952164,6.933611235703947,7.0721737230126758,7.2107362103214063,7.3492986976301351,7.5022828799113466,7.655267062192558,7.8082512444737704,7.961235426754981,8.1142196090361924,8.2831265078861271,8.4520334067360636,8.6209403055860001,8.7898472044359348,8.9587541032858695,9.1452409678341269,9.3317278323823842,9.5182146969306434,9.7047015614789007,9.8911884260271599,10.09708499322385,10.302981560420541,10.50887812761723,10.71477469481392,10.920671262010611,11.147997709297254,11.375324156583897,11.602650603870542,11.829977051157186,12.057303498443831,12.308290264952671,12.559277031461512,12.810263797970352,13.061250564479195,13.312237330988035,13.312237330988035]
[null,"CofireNew - Low",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[]
[]
[null,"Levelized Cost of Energy ($/MWh)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Low",47.816333946807752,46.9754828817643,46.19860949807633,42.769971817904903,41.105361427713952,39.605762446280131,38.259024981471093,37.053477672311615,35.977928001383276,35.021661652718656,34.174443479726484,33.426517643093732,32.994065199204783,32.641074745814507,32.335544713143918,32.071140239303055,31.842039145268668,31.642929623741541,31.469013185549979,31.31600178333543,31.180119905499968,31.058102730558225,30.947198457765147,30.845166160095349,30.750276842664189,30.661313641848118,30.57757090550222,30.498854020491354,30.42548250545747,30.358284342658344,30.298602404909275,30.248288385056018,30.209708383787003,30.185737919391453,30.179766182206112,30.179766182206112,30.179766182206112]
[null,"TRG 2 - Low",50.604710096776259,49.714825175732287,48.892649005828929,45.264072696336576,43.502391703692084,41.915344647480701,40.490073122155906,39.214225263144904,38.07595572564643,37.063925432053836,36.167302380368618,35.375761826339634,34.918091275667699,34.544516484042774,34.221169732305235,33.94134674555086,33.698885828486461,33.488165427117949,33.304107158894183,33.142172979060625,32.998367227790581,32.869234683362201,32.751863093028419,32.643880836829354,32.543458095685978,32.449307046082673,32.360680886655445,32.277373678924896,32.199723550178241,32.128606765511343,32.065444505818057,32.01219644327378,31.971366675920969,31.945998383341777,31.939678392496091,31.939678373669839,31.939678354891196]
[null,"TRG 3 - Low",51.930140607796524,51.016948071494205,50.1732376111853,46.44962229999615,44.641799724237323,43.013184963842896,41.550582934585556,40.241318272730219,39.073235361806283,38.034698132888792,37.114590873904739,36.302318416542875,35.832660632595179,35.449301230338406,35.117485432685122,34.83033336742966,34.581521953136502,34.365282392234377,34.176403294899544,34.010227756627749,33.862655463902762,33.730140696382279,33.609694924056221,33.498884409869888,33.395831408412306,33.299214365697765,33.208266920258659,33.122777733905494,33.043093796001379,32.970114322637414,32.905297718050988,32.85065498183927,32.808755799964779,32.782723057406535,32.776237526727321,32.776237499818279,32.776237473003135]
[null,"TRG 4 - Low",53.477986417756327,52.537574845415421,51.668716537591365,47.834113992707998,45.972406893437203,44.295249133744214,42.789052332590508,41.440763232055538,40.237863993782135,39.168371720406448,38.220839492033669,37.384356221769572,36.9006997030246,36.505913801298561,36.164207827873021,35.868496846961548,35.612269309425514,35.389584446157706,35.195075560922405,35.023946944076783,34.871976066889395,34.735511524178712,34.611475708883042,34.497362343226861,34.391237713137514,34.291740873981517,34.198082621883778,34.110045319339193,34.027986298282173,33.952831577117195,33.886083029730059,33.829811596194887,33.786663554158096,33.759854871445661,33.753176030867692,33.753176002996845,33.75317597522497]
[null,"TRG 5 - Low",56.60519533313871,55.609792120238502,54.690125948967243,50.631288995348172,48.660715652041809,46.885483460889766,45.29120943891941,43.864077000890006,42.590836326850351,41.45880380061503,40.455863008430363,39.570464942710252,39.058525733843673,38.640653996538866,38.278966125012033,37.965962880522547,37.694751940671765,37.459045237342039,37.253162146691452,37.072026522404563,36.911168916733615,36.766724402829723,36.635435405712414,36.514649089066943,36.402318661845619,36.29700359603477,36.19786853782017,36.104683121572307,36.017825576217433,35.938276070544397,35.867624302879463,35.808062314778638,35.762391124196775,35.73401476270098,35.726945367552283,35.726945339197208,35.726945310943684]
[null,"TRG 6 - Low",64.140942295728692,63.013022815328881,61.970923113217829,57.371739898168002,55.138827367281067,53.127261552616815,51.320744667203691,49.703620530127814,48.260875510563046,46.978137443445107,45.841676876982376,44.838407303489781,44.25831450392905,43.784812221454359,43.374973650078864,43.020300994744417,42.712984418401554,42.445898549275761,42.212606655849214,42.007356813627162,41.825084565366581,41.661410453498064,41.512643236661802,41.375776902398329,41.24849217407413,41.129156748791807,41.016824063601028,40.911233066516537,40.812812358039196,40.722672595059855,40.642615109572596,40.57512376566703,40.523372468408056,40.491218429493543,40.483207914768769,40.483207898779376,40.483207882820416]
[null,"TRG 7 - Low",78.346920326982655,76.969188307924526,75.696283496698996,70.078469835162295,67.351010447717201,64.893921799274068,62.6872963150903,60.712010398871961,58.949725229310538,57.382885450286501,55.994720802972999,54.769246372204513,54.060674278514462,53.482300626992249,52.981690730159329,52.548464987291446,52.17308372192975,51.846843498232374,51.561881962480108,51.311173250125208,51.088531224574552,50.888606463090667,50.706890175120343,50.539710585375943,50.38423474229473,50.238468819448748,50.101256608495468,49.972279250017664,49.852060260467219,49.741956285759557,49.644167618093249,49.561728249423574,49.498515038096883,49.459239498902605,49.449454807660679,49.449454785738766,49.449454763865731]
[null,"TRG 8 - Low",101.71217051502876,99.923559867044162,98.271038860876544,90.977834710467548,87.436970295598854,84.247108656298224,81.382405421479518,78.818033710216554,76.530185577366339,74.496070035002717,72.693915732007994,71.102970477692168,70.183082337535524,69.432221211526709,68.782315369505952,68.219889462566101,67.732558884197644,67.309024598909815,66.93907946746414,66.613602315243639,66.32456212603374,66.065014129034751,65.829104948838548,65.612067718716972,65.410224621426224,65.220987215526463,65.042854478888003,64.87541247099945,64.719340823508446,64.57640077222257,64.449448798234997,64.342423715064783,64.26035854961583,64.209369942058956,64.196667181118869,64.196667152550859,64.196667124055551]
[null,"TRG 9 - Low",137.59095702872213,135.17141652982716,132.93597111559305,123.07010224305097,118.28020400414583,113.96512416654505,110.08990159016473,106.6209523775567,103.52606966596191,100.77442351981395,98.336562396298234,96.184413961219903,94.940036878266781,93.924311021038889,93.045152045008919,92.284331398116265,91.625095825744452,91.052160572916534,90.551717954069687,90.11142931634987,89.720430716753853,89.369327628841702,89.050201917438955,88.756605203360095,88.483562325832722,88.227571775275322,87.986603046653443,87.760096182973768,87.548970554275883,87.355608669180398,87.183874627429645,87.03909665203939,86.928083162483361,86.859108431547156,86.841924811793689,86.841924790708092,86.841924769655151]
[null,"TRG 10 - Low",231.68839640214077,227.61414871602923,223.84989758103578,207.23683387364284,199.17115946007075,191.90502816449762,185.3795695236023,179.53823141580642,174.32678149264612,169.69330495328768,165.58820859118507,161.96422162781619,159.86882470420005,158.15845148879873,156.67804214612201,155.39690184931962,154.28681991596534,153.32205859790884,152.47936708945645,151.73796842391855,151.07956888767276,150.48834910683701,149.95097574548373,149.45659047383842,148.9968156552863,148.56575512361334,148.1599897263421,147.77857647802986,147.42306357881839,147.09746291744173,146.80828122302603,146.56449065110797,146.37755578821231,146.26140968215876,146.23247424769104,146.23247414903932,146.23247405085326]
["Offshore Wind","TRG 1 - Low",164.59022315394259,155.72489292511017,146.87524523340622,142.04104228191289,137.25976171641895,132.53053915395273,127.85252892547342,119.49217017448473,111.64453831962793,104.26386940823346,102.87667456978416,101.49161512118178,100.10868612965939,98.727882677303242,97.349199860973428,95.972632792223422,94.598176597217773,93.915419300195367,93.233368324588753,92.552022573912055,91.871380953918035,91.19144237259178,90.5122057401435,89.833669969001832,89.155833973806907,88.478696671403526,87.802256980834159,87.076137935932309,86.352979043002634,85.632762236395649,84.915469597138099,84.201083351446471,83.489585869258306,82.780959662781356,82.07518738506009,81.372251828559811,80.6721359237673]
[null,"TRG 2 - Low",179.52412841912346,169.85441261230875,160.20180227965545,154.92897346371603,149.71386888581677,144.55554573418755,139.45308160897642,130.33415528831242,121.77447755107761,113.72413210480578,112.21107173251868,110.70034050222897,109.19193303360076,107.68584396249896,106.18206794090294,104.68059963681866,103.18143373418864,102.43672723631175,101.69279114711486,100.94962427062362,100.20722541330562,99.465593384063141,98.724726994225591,97.984625057542033,97.245286390173817,96.506709810686786,95.76889414004404,94.976891515789674,94.188117629504134,93.402552776371948,92.620177411562338,91.840972148607889,91.064917757802633,90.291995164619593,89.522185448147042,88.755469839544375,87.991829720515625]
[null,"TRG 3 - Low",196.42150541965714,185.84164547280611,175.28050102127767,169.5113769321247,163.80541026829877,158.16156947761343,152.57884534103431,142.60161692339202,133.23627532914378,124.42820598699197,122.77273160183518,121.1198055848643,119.46942204932917,117.82157512620556,116.17625896410014,114.53346772915478,112.89319560494803,112.07839498345565,111.2644372839373,110.45132119784979,109.63904541932159,108.82760864514522,108.01700957476857,107.20724691028708,106.39831935643547,105.59022562057922,104.78296441270682,103.91641600429914,103.05340023285807,102.19389553888868,101.33788053793917,100.48533401882666,99.636234941884624,98.790562437231443,97.94829580305958,97.109414503945885,96.273898169181749]
[null,"TRG 4 - Low",231.25129555543288,218.79539713291996,206.36153286868856,199.56941803896905,192.85165981495638,186.20704372790351,179.63438160236768,167.88797434058233,156.86195469796766,146.4920237560228,144.54299788175092,142.59697225657749,140.65393994990393,138.71389405200074,136.77682767389581,134.84273394726151,132.91160602429878,131.95232359268871,130.99403355138804,130.03673435982057,129.08042448055551,128.12510237929828,127.17076652488085,126.21741538925198,125.26504744746777,124.31366117768162,123.36325506113501,122.3430488384119,121.32700166575573,120.31508816070576,119.30728314688342,118.30356165190338,117.30389890531031,116.30827033654013,115.31665157290615,114.32901843760973,113.34534694777396]
[null,"TRG 5 - Low",179.56091125213291,169.86375220675646,160.18400926734128,154.89890206142684,149.67172913596309,144.50155141140135,139.38745107350334,130.2577471499666,121.68821845298609,113.62889845110185,112.11220008523532,110.59785638921871,109.08586275720218,107.57621464428499,106.06890756963621,104.5639371198948,103.06129895287646,102.31494763356503,101.56937608374622,100.82458326261276,100.0805681365286,99.337329679198376,98.594866871844985,97.853178703395912,97.112264170677875,96.372122278621305,95.632752040474429,94.839661254274972,94.049812735499231,93.263186885808651,92.479764271261544,91.699525620832503,90.922451824957093,90.148523934103011,89.377723157366418,88.61003086109497,87.845428567536402]
[null,"TRG 6 - Low",190.9924620735147,180.67794390650508,170.38195062296873,164.76037279435829,159.200417569379,153.70108608300046,148.26140208933543,138.55046545953596,129.43536700501917,120.86295912924929,119.24970180559401,117.63894905929284,116.03069599126948,114.42493776727703,112.82166962121735,111.22088685875748,109.6225848612727,108.82871789405208,108.03568033950377,107.24347109055864,106.45208904777529,105.6615331195204,104.87180222215756,104.08289528024537,103.29481122674464,102.50754900323577,101.72110756014651,100.87752550853087,100.03739213978069,99.200686607850571,98.367388241557933,97.53747654300841,96.710931186047873,95.887732014742497,95.067859041886081,94.251292447534894,93.438012577570561]
[null,"TRG 7 - Low",200.44944342644055,189.62420245440055,178.81840362442972,172.91847367593968,167.08321757094194,161.31158698565849,155.60255733544034,145.41078420753806,135.84435214970208,126.84748196504995,125.15434429291574,123.46383521214683,121.77594958108952,120.09068232612935,118.40802844517511,116.72798301145421,115.05054117765098,114.21736593080404,113.38506116495265,112.55362571821125,111.72305843669969,110.89335817473243,110.06452379501691,109.23655416886128,108.40944817639195,107.58320470678174,106.75782265848888,105.87247068755194,104.99073816082462,104.11260320007072,103.2380441105752,102.36703937949154,101.49956767421725,100.63560784079853,99.775138902363665,98.918140057585603,98.064590679173335]
[null,"TRG 8 - Low",200.55077320957298,189.66765022372064,178.80392681350159,172.87730197786576,167.01563530877954,161.21787309071649,155.48298536675955,145.2662289227699,135.67626268184409,126.65716788154297,124.9554245719462,123.25632003072151,121.55984896421596,119.86600614001041,118.17478638990799,116.48618461319069,114.80019578017047,113.96288393012992,113.12644513373162,112.29087818712183,111.45618189340406,110.6223550627883,109.78939651274732,108.95730506818066,108.12607956158679,107.29571883324279,106.4662217313938,105.57775085414814,104.69290953944258,103.81167579292044,102.934027803161,102.05994393997793,101.18940275274532,100.32238296875055,99.458863491573865,98.598823399495672,97.742241943929756]
[null,"TRG 9 - Low",211.06427887121791,199.61062816663895,188.17739402478821,181.94007677562183,175.77112300548953,169.66942375976527,163.63389508793369,152.8815439663544,142.78884137215815,133.29693710456672,131.50598302986646,129.71780605612008,127.93240061216444,126.14976119128052,124.36988235433826,122.59275873322383,120.81838503457706,119.93717864982553,119.05689108694865,118.17752107898306,117.29906736628695,116.42152869669791,115.54490382569675,114.66919151658065,113.79439054064396,112.92049967736733,112.04751771461733,111.11247038469271,110.18124289045299,109.25381208452777,108.33015501207274,107.41024890897877,106.49407120011031,105.58159949757186,104.67281159900271,103.76768548590051,102.86619932197256]
[null,"TRG 10 - Low",227.45969751177242,215.1163301802562,202.79496536478493,196.07313492351921,189.42497841867279,182.8493007523108,176.34493377292213,164.75734279478672,153.88064167117832,143.65140873293024,141.72133380851653,139.79425170954116,137.87015643207448,135.949042041637,134.03090267658828,132.11573255182097,130.20352596278798,129.25386769378582,128.3051996205042,127.35752037756212,126.41082860746937,125.46512296079572,124.52040209634816,123.57666468135707,122.63390939167121,121.69213491196174,120.75133993593688,119.74365837105393,118.74009336570475,117.74061997443724,116.74521345928069,115.75384928781584,114.76650313127645,113.78315086268117,112.80376855499556,111.82833247932567,110.85681910314129]
["Solar - Utility PV","Utility PV - 14% - Low",168.77109816012694,161.69673829323955,148.51956838411272,134.52700382397478,120.53443926383686,106.54187470369895,93.364704794572077,89.116658675148017,84.868612555723942,80.620566436299868,76.372520316875807,72.124474197451761,69.970401102278643,67.81632800710554,65.662254911932422,63.50818181675929,61.354108721586186,60.189205825642588,59.02430292969899,57.859400033755392,56.69449713781178,55.529594241868182,54.364691345924584,53.199788449980971,52.03488555403738,50.869982658093782,49.705079762150177,48.700221862324355,47.695363962498533,46.690506062672711,45.685648162846881,44.680790263021052,43.67593236319523,42.671074463369401,41.666216563543585,40.661358663717756,39.656500763891927]
[null,"Utility PV - 20% - Low",118.13976871208887,113.18771680526768,103.96369786887891,94.168902676782352,84.374107484685808,74.579312292589279,65.355293356200463,62.381661072603613,59.408028789006757,56.434396505409914,53.460764221813072,50.487131938216244,48.979280771595057,47.471429604973885,45.963578438352698,44.455727271731504,42.947876105110332,42.132444077949813,41.317012050789295,40.501580023628776,39.68614799646825,38.870715969307732,38.055283942147213,37.239851914986687,36.424419887826168,35.60898786066565,34.793555833505124,34.09015530362705,33.386754773748976,32.683354243870902,31.97995371399282,31.276553184114739,30.573152654236665,29.869752124358584,29.166351594480513,28.462951064602432,27.759550534724351]
[null,"Utility PV - 28% - Low",84.38554908006347,80.848369146619774,74.259784192056358,67.26350191198739,60.267219631918429,53.270937351849476,46.682352397286039,44.558329337574008,42.434306277861971,40.310283218149934,38.186260158437904,36.06223709872588,34.985200551139322,33.90816400355277,32.831127455966211,31.754090908379645,30.677054360793093,30.094602912821294,29.512151464849495,28.929700016877696,28.34724856890589,27.764797120934091,27.182345672962292,26.599894224990486,26.01744277701869,25.434991329046891,24.852539881075089,24.350110931162178,23.847681981249266,23.345253031336355,22.842824081423441,22.340395131510526,21.837966181597615,21.3355372316847,20.833108281771793,20.330679331858878,19.828250381945963]
["Solar - PV Dist Res","Res PV - 12.5% - Low",299.82716688263588,281.83056750674206,255.43751068479077,229.04445386283948,202.65139704088816,176.25834021893684,151.69176741525044,142.77794199630617,133.86411657736195,124.95029115841773,116.03646573947347,107.12264032052927,106.03386009576033,104.94507987099141,103.85629964622245,102.76751942145353,101.67873919668455,101.24322710677697,100.80771501686939,100.3722029269618,99.936690837054229,99.501178747146653,99.065666657239078,98.630154567331502,98.194642477423926,97.759130387516336,97.323618297608746,96.779228185224284,96.234838072839821,95.690447960455344,95.146057848070868,94.601667735686391,94.057277623301914,93.512887510917452,92.968497398532975,92.424107286148512,91.879717173764035]
[null,"Res PV - 16.1% - Low",232.78506745546264,218.81255241206679,198.3210486683158,177.82954492456477,157.33804118081378,136.84653743706275,117.77311134724411,110.8524394381259,103.93176752900771,97.011095619889531,90.090423710771319,83.169751801653149,82.324425540186596,81.479099278720028,80.633773017253461,79.788446755786893,78.943120494320297,78.604989989733667,78.266859485147037,77.928728980560393,77.590598475973778,77.252467971387148,76.914337466800518,76.576206962213888,76.238076457627258,75.899945953040628,75.561815448453999,75.139152317720701,74.716489186987431,74.293826056254147,73.871162925520849,73.448499794787566,73.025836664054268,72.603173533320998,72.180510402587714,71.75784727185443,71.335184141121132]
[null,"Res PV - 20.7% - Low",181.05505246535986,170.18754076494085,154.24970451980118,138.31186827466152,122.37403202952184,106.43619578438215,91.60130882563432,86.218564007431269,80.835819189228232,75.453074371025195,70.070329552822145,64.687584734619122,64.030108753478473,63.372632772337809,62.715156791197138,62.057680810056482,61.400204828915797,61.137214436459523,60.874224044003256,60.611233651546982,60.348243259090722,60.085252866634455,59.822262474178196,59.559272081721922,59.296281689265655,59.033291296809388,58.770300904353114,58.441562913782775,58.11282492321245,57.784086932642118,57.455348942071787,57.126610951501441,56.797872960931109,56.469134970360784,56.140396979790445,55.81165898922012,55.482920998649782]
["Solar - PV Dist Comm","Comm PV - 11.4% - Low",268.68572452054264,224.89571904855012,203.19203804551657,181.48835704248305,159.78467603944949,138.08099503641597,117.87935681156075,114.37899906467635,110.87864131779195,107.37828357090754,103.87792582402314,100.37756807713872,99.400016980441379,98.422465883744039,97.444914787046699,96.467363690349359,95.489812593652019,95.001037045303349,94.512261496954693,94.023485948606009,93.534710400257339,93.045934851908683,92.557159303560013,92.068383755211357,91.579608206862673,91.090832658514003,90.602057110165347,90.113281561816663,89.624506013468007,89.135730465119323,88.646954916770653,88.158179368421997,87.669403820073313,87.180628271724657,86.691852723375973,86.203077175027317,85.714301626678647]
[null,"Comm PV - 14.5% - Low",211.24256962304736,176.81456532092909,159.75098163578545,142.68739795064187,125.62381426549825,108.56023058035464,92.677563286330539,89.92555788533177,87.173552484332987,84.421547083334218,81.669541682335435,78.917536281336666,78.148978867381501,77.380421453426351,76.611864039471214,75.843306625516064,75.074749211560913,74.690470504583331,74.306191797605763,73.92191309062818,73.537634383650612,73.153355676673044,72.769076969695476,72.384798262717908,72.000519555740325,71.616240848762743,71.231962141785175,70.847683434807593,70.463404727830024,70.079126020852442,69.69484731387486,69.310568606897291,68.926289899919723,68.542011192942155,68.157732485964573,67.773453778987005,67.389175072009422]
[null,"Comm PV - 18.7% - Low",163.79771441359284,137.10220305633538,123.87108201705288,110.63996097777041,97.408839938487944,84.177718899205459,71.862281692609244,69.72837376135351,67.594465830097761,65.460557898842026,63.326649967586299,61.192742036330564,60.596801795563195,60.000861554795833,59.404921314028471,58.808981073261108,58.213040832493753,57.915070712110065,57.617100591726391,57.319130471342703,57.021160350959022,56.723190230575355,56.425220110191667,56.127249989807993,55.829279869424312,55.531309749040624,55.23333962865695,54.935369508273261,54.637399387889587,54.339429267505906,54.041459147122218,53.743489026738544,53.445518906354856,53.147548785971182,52.849578665587501,52.55160854520382,52.253638424820139]
["Solar - CSP","6 hrs TES - Class 1 - Low",303.05608440245703,287.44939095239323,271.84269750232937,256.23600405226557,240.62931060220174,225.02261715213788,209.41592370207405,196.04232479112591,182.66872588017776,169.29512696922956,155.92152805828141,142.54792914733326,140.26585551583509,138.16939436496318,136.23197410784869,134.43233175730535,132.75318730684458,131.18030725263731,129.70182793504324,128.30775682844904,126.98959847121601,125.7400694550829,124.55287819534566,123.42255258337461,122.34430354926809,121.31391591278761,120.32766022304985,119.382220920165,118.47463731981939,117.60225476675294,116.76268392247484,115.95376661275952,115.1735470046591,114.42024714428803,113.69224608585922,112.98806199676497,112.30633674286358]
[null,"6 hrs TES - Class 3 - Low",230.31271252077832,218.50224180181112,206.69177108284387,194.8813003638767,183.07082964490945,171.2603589259422,159.44988820697498,149.32932686896015,139.20876553094536,129.0882041929305,118.96764285491568,108.84708151690086,107.12010687684818,105.53359573564784,104.06743986539901,102.70554835687973,101.43484444842294,100.24455683983366,99.125707626519215,98.070734897204687,97.073209653893215,96.127620128170861,95.229205120802135,94.373823576607819,93.557851334581272,92.778098528596033,92.031742871497201,91.316275290935678,90.629455269052528,89.969273877542776,89.333922968359346,88.72176932857478,88.131332868390686,87.561268109190948,87.010348389298883,86.4774523218762,85.961552129734613]
[null,"6 hrs TES - Class 5 - Low",224.35711482286308,212.85744596492134,201.35777710697954,189.85810824903783,178.35843939109603,166.85877053315423,155.35910167521246,145.50487089872436,135.65064012223624,125.7964093457481,115.94217856925999,106.08794779277187,104.40641985377323,102.86165900576235,101.4340861847306,100.10803392643551,98.870769594517057,97.711805344048557,96.622399531084497,95.595189242015081,94.623914663001273,93.703209072166359,92.828436564991534,91.995565061433922,91.201065773144919,90.441832777843501,89.715118059089363,89.018478572753153,88.349732761972177,87.70692456497585,87.088293416560404,86.492249083085966,85.917350424485647,85.362287369475396,84.825865536948911,84.306993050247868,83.804669178952111]
[null,"10hrs TES - Class 1 - Low",234.61116837380911,223.40281495994057,212.19446154607198,200.98610813220347,189.77775471833493,178.56940130446637,167.36104789059786,155.59371032128774,143.82637275197766,132.05903518266757,120.29169761335747,108.52436004404738,106.87776133861736,105.36449184866483,103.96550204969203,102.66554402939252,101.45222288260318,100.31532641830881,99.246340730012847,98.238093088971524,97.284484035500043,96.380283217026417,95.520971602898086,94.702617984016442,93.921781189034974,93.175431845674453,92.460889177355085,91.775769493719565,91.117943869433859,90.485503110470006,89.876728550489574,89.290067549444643,88.724112812971512,88.177584838445,87.649316936243594,87.138242385316332,86.643383367649875]
[null,"10hrs TES - Class 3 - Low",176.95837628035682,168.55211121995541,160.14584615955397,151.73958109915259,143.33331603875118,134.92705097834977,126.52078591794837,117.69528274096579,108.86977956398323,100.04427638700066,91.218773210018099,82.39327003303552,81.15832100396301,80.023368886498616,78.974126537269015,77.999158022044384,77.089167161952375,76.236494813731596,75.434755547509624,74.67856981672864,73.963363026625018,73.285212412769795,72.640728702173547,72.026963488012314,71.44133589177622,70.881573884255829,70.345666883016307,69.83182712028966,69.33845790207539,68.864127332852505,68.407546412867177,67.967550662083482,67.543084609728623,67.13318862883375,66.736987702182688,66.353681788987245,65.982537525737399]
[null,"10hrs TES - Class 5 - Low",168.16388257118615,160.18505471724583,152.20622686330549,144.22739900936517,136.24857115542488,128.26974330148454,120.29091544754424,111.91416666939128,103.53741789123833,95.16066911308539,86.783920334932446,78.407171556779488,77.235016546134389,76.15777385837157,75.161882815035014,74.236488970076024,73.372768831683615,72.563452704558813,71.802479841704056,71.084744232827191,70.405903889678001,69.762235510425583,69.15052215799524,68.567965344554068,68.012115422702863,67.480815890141145,66.972158397439216,66.48444608027495,66.016163432478351,65.565951366775266,65.132586425772246,64.714963340282623,64.312080307539048,63.923026495164244,63.546971378342896,63.183155596326884,62.830883075276191]
["Geothermal","Hydro / Flash - Low",78.241426102270196,78.241426102270196,77.940908976832418,77.640391851394654,77.339874725956875,77.039357600518997,76.738840475081233,76.438323349643454,76.13780622420569,75.837289098767897,75.536771973330133,75.236254847892369,74.93573772245459,74.635220597016726,74.334703471578962,74.034186346141183,73.733669220703419,73.43315209526564,73.132634969827862,72.832117844390098,72.531600718952319,72.231083593514526,71.930566468076677,71.630049342638912,71.329532217201148,71.02901509176337,70.728497966325605,70.427980840887827,70.127463715450048,69.826946590012284,69.526429464574392,69.225912339136613,68.925395213698849,68.62487808826107,68.324360962823306,68.023843837385527,67.723326711947763]
[null,"Hydro / Binary - Low",104.74152907571927,104.74152907571927,104.3369709737197,103.93241287172005,103.52785476972048,103.12329666772092,102.71873856572127,102.3141804637217,101.90962236172206,101.50506425972249,101.10050615772293,100.69594805572326,100.29138995372371,99.886831851724025,99.482273749724484,99.077715647724929,98.673157545725246,98.268599443725705,97.864041341726022,97.459483239726481,97.054925137726912,96.650367035727243,96.245808933727702,95.841250831728019,95.436692729728478,95.032134627728894,94.627576525729239,94.22301842372967,93.818460321730029,93.41390221973046,93.009344117730919,92.60478601573125,92.200227913731695,91.795669811732026,91.391111709732456,90.986553607732901,90.581995505733232]
[null,"NF EGS / Flash - Low",130.95214437517353,130.95214437517353,130.4191492545153,129.88615413385708,129.35315901319888,128.82016389254068,128.28716877188248,127.75417365122426,127.22117853056605,126.68818340990784,126.15518828924962,125.62219316859141,125.08919804793319,124.55620292727498,124.02320780661677,123.49021268595855,122.95721756530035,122.42422244464214,121.89122732398394,121.35823220332571,120.8252370826675,120.29224196200929,119.75924684135109,119.22625172069286,118.69325660003466,118.16026147937644,117.62726635871824,117.09427123806002,116.56127611740182,116.02828099674359,115.49528587608539,114.96229075542718,114.42929563476896,113.89630051411075,113.36330539345255,112.83031027279434,112.29731515213612]
[null,"NF EGS / Binary - Low",224.97845241180906,224.97845241180906,224.07687635979565,223.17530030778218,222.27372425576897,221.37214820375553,220.47057215174206,219.56899609972862,218.66742004771541,217.76584399570194,216.8642679436885,215.96269189167526,215.06111583966188,214.15953978764841,213.25796373563497,212.3563876836217,211.45481163160827,210.55323557959485,209.65165952758159,208.75008347556815,207.84850742355468,206.94693137154141,206.04535531952806,205.14377926751462,204.24220321550115,203.34062716348771,202.4390511114745,201.53747505946103,200.63589900744759,199.73432295543438,198.83274690342091,197.9311708514075,197.02959479939403,196.12801874738082,195.22644269536738,194.32486664335391,193.4232905913407]
[null,"Deep EGS / Flash - Low",130.95214437517353,130.95214437517353,130.4191492545153,129.88615413385708,129.35315901319888,128.82016389254068,128.28716877188248,127.75417365122426,127.22117853056605,126.68818340990784,126.15518828924962,125.62219316859141,125.08919804793319,124.55620292727498,124.02320780661677,123.49021268595855,122.95721756530035,122.42422244464214,121.89122732398394,121.35823220332571,120.8252370826675,120.29224196200929,119.75924684135109,119.22625172069286,118.69325660003466,118.16026147937644,117.62726635871824,117.09427123806002,116.56127611740182,116.02828099674359,115.49528587608539,114.96229075542718,114.42929563476896,113.89630051411075,113.36330539345255,112.83031027279434,112.29731515213612]
[null,"Deep EGS / Binary - Low",224.97845241180906,224.97845241180906,224.07687635979565,223.17530030778218,222.27372425576897,221.37214820375553,220.47057215174206,219.56899609972862,218.66742004771541,217.76584399570194,216.8642679436885,215.96269189167526,215.06111583966188,214.15953978764841,213.25796373563497,212.3563876836217,211.45481163160827,210.55323557959485,209.65165952758159,208.75008347556815,207.84850742355468,206.94693137154141,206.04535531952806,205.14377926751462,204.24220321550115,203.34062716348771,202.4390511114745,201.53747505946103,200.63589900744759,199.73432295543438,198.83274690342091,197.9311708514075,197.02959479939403,196.12801874738082,195.22644269536738,194.32486664335391,193.4232905913407]
["Hydropower","NPD 1 - Low",147.03186826403032,147.03186826403032,145.1346964692224,143.23752467441446,141.34035287960654,139.4431810847986,137.54600928999068,135.64883749518273,133.75166570037482,131.85449390556687,129.95732211075895,128.06015031595101,126.16297852114309,124.26580672633516,122.36863493152723,120.47146313671928,118.57429134191136,116.67711954710343,114.7799477522955,112.88277595748758,110.98560416267966,109.0884323678717,108.64154301176139,108.19465365565109,107.74776429954079,107.30087494343044,106.85398558732015,106.40709623120985,105.96020687509953,105.5133175189892,105.06642816287892,104.61953880676857,104.17264945065827,103.72576009454795,103.27887073843766,102.83198138232736,102.38509202621701]
[null,"NPD 2 - Low",117.11527978184741,117.11527978184741,115.44080888905457,113.76633799626174,112.09186710346891,110.41739621067606,108.74292531788325,107.06845442509042,105.39398353229758,103.71951263950476,102.04504174671193,100.37057085391908,98.696099961126237,97.021629068333411,95.347158175540585,93.672687282747745,91.998216389954919,90.323745497162093,88.649274604369253,86.974803711576428,85.300332818783602,83.625861925990762,83.23143100457736,82.837000083163929,82.442569161750512,82.048138240337067,81.653707318923651,81.25927639751022,80.864845476096804,80.470414554683387,80.075983633269971,79.681552711856554,79.287121790443123,78.892690869029693,78.498259947616276,78.10382902620286,77.709398104789429]
[null,"NPD 3 - Low",110.12324398499362,110.12324398499362,109.0287797104626,107.93431543593159,106.83985116140059,105.7453868868696,104.65092261233859,103.55645833780758,102.46199406327656,101.36752978874559,100.27306551421455,99.178601239683559,98.084136965152567,96.989672690621546,95.89520841609054,94.800744141559534,93.706279867028528,92.611815592497535,91.517351317966515,90.422887043435523,89.328422768904503,88.233958494373496,87.784498498966101,87.335038503558707,86.885578508151298,86.436118512743917,85.986658517336494,85.537198521929113,85.08773852652169,84.638278531114295,84.188818535706901,83.739358540299506,83.289898544892097,82.840438549484702,82.390978554077293,81.941518558669912,81.492058563262503]
[null,"NPD 4 - Low",90.159231072565063,90.159231072565063,89.128483961848104,88.097736851131131,87.066989740414172,86.036242629697199,85.00549551898024,83.974748408263267,82.944001297546308,81.913254186829334,80.882507076112375,79.851759965395402,78.821012854678443,77.790265743961484,76.759518633244525,75.728771522527538,74.698024411810579,73.667277301093606,72.636530190376646,71.605783079659687,70.5750359689427,69.544288858225741,69.120995378091322,68.69770189795689,68.274408417822443,67.85111493768801,67.427821457553591,67.004527977419144,66.581234497284697,66.157941017150264,65.734647537015846,65.311354056881413,64.88806057674698,64.464767096612547,64.041473616478115,63.618180136343668,63.194886656209235]
[null,"NSD 1 - Low",161.78726500701185,161.78726500701185,159.68484004007638,157.58241507314094,155.47999010620549,153.37756513927005,151.27514017233463,149.17271520539919,147.07029023846374,144.96786527152832,142.86544030459288,140.76301533765741,138.66059037072199,136.55816540378652,134.4557404368511,132.35331546991566,130.25089050298021,128.1484655360448,126.04604056910934,123.94361560217389,121.84119063523846,119.738765668303,119.24352778720267,118.74828990610233,118.25305202500199,117.75781414390161,117.26257626280128,116.76733838170091,116.2721005006006,115.77686261950024,115.28162473839988,114.78638685729952,114.29114897619918,113.79591109509884,113.30067321399849,112.80543533289816,112.31019745179779]
[null,"NSD 2 - Low",131.07689211905324,131.07689211905324,129.21563276494174,127.35437341083023,125.49311405671874,123.63185470260721,121.77059534849573,119.90933599438424,118.04807664027274,116.18681728616124,114.32555793204975,112.46429857793822,110.60303922382673,108.74177986971522,106.88052051560373,105.01926116149224,103.15800180738071,101.29674245326923,99.435483099157722,97.574223745046226,95.712964390934715,93.851705036823205,93.413275055632525,92.974845074441802,92.536415093251108,92.097985112060371,91.659555130869691,91.221125149678969,90.78269516848826,90.344265187297566,89.905835206106829,89.467405224916135,89.028975243725412,88.590545262534718,88.152115281344024,87.71368530015333,87.275255318962607]
[null,"NSD 3 - Low",150.44537089105629,150.44537089105629,148.50996914305867,146.57456739506108,144.63916564706344,142.70376389906588,140.76836215106823,138.83296040307064,136.89755865507303,134.96215690707541,133.02675515907779,131.09135341108021,129.15595166308256,127.22054991508497,125.28514816708734,123.34974641908974,121.41434467109211,119.47894292309454,117.54354117509689,115.60813942709929,113.67273767910167,111.73733593110406,111.28144129713129,110.82554666315852,110.36965202918576,109.91375739521297,109.45786276124022,109.00196812726743,108.54607349329467,108.09017885932191,107.63428422534915,107.17838959137636,106.72249495740358,106.26660032343082,105.81070568945806,105.35481105548529,104.89891642151252]
[null,"NSD 4 - Low",113.92216051023655,113.92216051023655,112.28748247082801,110.65280443141944,109.01812639201088,107.38344835260231,105.74877031319377,104.1140922737852,102.47941423437666,100.84473619496809,99.210058155559523,97.575380116150981,95.940702076742411,94.306024037333856,92.6713459979253,91.036667958516745,89.401989919108175,87.767311879699619,86.132633840291049,84.497955800882494,82.863277761473938,81.228599722065383,80.843542228338038,80.458484734610678,80.073427240883333,79.688369747155974,79.303312253428643,78.918254759701284,78.533197265973939,78.14813977224658,77.763082278519249,77.378024784791876,76.992967291064531,76.607909797337186,76.222852303609841,75.837794809882496,75.452737316155137]
["Conventional - Gas","Gas-CT-AvgCF - Low",310.06636941770728,290.66544817381453,291.00723423657519,290.05081640615197,292.22485258147719,290.21116332122148,288.11177117423739,286.5346126848998,285.03489134164812,284.7179772301248,284.51326031975782,284.67533320501502,283.3088052312371,282.2842494066353,281.54692642960907,281.06335346394826,280.00163048909019,278.3966404726109,277.0529275406127,275.95972065119469,274.6088165806305,272.77967639859878,270.77316243555538,269.31363964248817,267.70325658009403,266.38393574541226,265.2608291336673,264.46393107359665,263.66703301352607,262.87013495345548,262.07323689338489,261.2763388333143,260.47944077324371,259.68254271317306,258.88564465310253,258.08874659303189,257.2918485329613]
[null,"Gas-CT-HighCF - Low",102.84478493344687,83.443863689554121,83.785649752314797,85.171085770545403,87.913198111951942,86.615149807860178,85.801618988132205,84.79258017513709,83.873125473197973,84.12440328856178,84.487660322859369,85.247022927896751,85.761833169073412,86.165379708835246,86.745297466473303,87.171363150458134,87.082381059386506,86.350919260523426,85.682982927252752,85.179986428719445,84.429205551014093,83.284870291700344,81.968435982141699,81.091321769213209,80.212543875456561,79.476658579643328,79.035523408556585,78.908019718945283,78.780516029333981,78.653012339722693,78.525508650111405,78.398004960500103,78.270501270888815,78.142997581277513,78.015493891666225,77.887990202054922,77.76048651244362]
[null,"Gas-CC-AvgCF - Low",67.434324509564945,54.554397687088944,54.854656709730449,55.83434777636154,57.766240101033489,56.9674554550419,56.501623216205765,55.890544810403313,55.337602779303609,55.587681381364931,55.917815087412286,56.440577515473933,56.813442311007691,57.102645876318569,57.512104555874764,57.809152477298611,57.751127629041122,57.247537295306387,56.784909824009794,56.435020171054759,55.914003969039818,55.122220420261499,54.211558400696369,53.602956682067145,52.995423224279619,52.48445841270744,52.178688113876476,52.089519541158424,52.000350968440372,51.911182395722321,51.822013823004269,51.732845250286218,51.643676677568166,51.554508104850107,51.465339532132056,51.376170959414004,51.287002386695953]
[null,"Gas-CC-HighCF - Low",53.739101346651282,40.859174524175273,41.159433546816786,42.286669195482034,44.251889335047387,43.495716215513553,43.102490965461286,42.52626188439406,42.008808626521031,42.293741454148112,42.658713382403121,43.217862265775565,43.69466241371812,44.063957792992085,44.547677210090391,44.897539432873081,44.895651564657086,44.44297807466647,44.020864036754006,43.706984213722933,43.222500728620844,42.471704972209693,41.602308417196397,41.029306858594765,40.465224771658278,39.989912934491969,39.724983089785283,39.675991621096514,39.627000152407746,39.578008683718977,39.529017215030208,39.48002574634144,39.431034277652671,39.382042808963895,39.333051340275127,39.284059871586365,39.235068402897596]
[null,"Gas-CC-CCS-AvgCF - Low",108.36784553396393,93.917604546410132,94.290047505297906,95.119480034995306,97.271078916029509,95.567075204290546,94.705715102154485,93.803387042913286,92.963445975087481,93.039116777211646,93.207399772572515,93.552409965929442,93.503650004709868,93.438036342066823,93.528882262800295,93.562140303077811,93.179294629084836,92.305228192166368,91.512192264444451,90.86264935947105,90.016116685003269,88.845923951624783,87.539164002842838,86.595755886305668,85.627688654617813,84.79551358266886,84.180410336143169,83.814640358586828,83.448870381030503,83.083100403474177,82.717330425917837,82.351560448361511,81.985790470805171,81.620020493248845,81.254250515692505,80.888480538136179,80.522710560579853]
[null,"Gas-CC-CCS-HighCF - Low",79.642839093979774,65.192598106425976,65.565041065313764,66.701467829724706,68.922411493785276,67.644853782028974,67.033486180324005,66.281970267213353,65.594519497467985,65.821013186763892,66.140087902357848,66.639943161342188,66.923461198058504,67.127497345145485,67.472671522128849,67.703937215241922,67.527816354889879,66.846762875186926,66.21941932274683,65.723739409960103,65.032440536533443,64.029183673050454,62.890088987332796,62.099468195744379,61.304807284504633,60.625560878854138,60.176999087259489,59.976035812234286,59.775072537209084,59.574109262183882,59.373145987158679,59.172182712133477,58.971219437108275,58.770256162083072,58.56929288705787,58.368329612032667,58.167366337007465]
["Conventional - Coal","Coal-new-AvgCF-Low",116.48267618000165,114.79519223561238,113.22860492758107,111.71355990570449,112.11588038654541,112.24427788377091,111.9538594766662,111.35455213987514,110.81671191362337,110.34200193056336,109.68534115914576,109.15027527179937,108.61872188186824,108.06914901283939,107.50623883611266,106.99492990038358,106.47035797092688,106.06575360660092,105.67232091276308,105.27049977454558,104.8806779369758,104.47165052029021,104.07626011622989,103.69340633000633,103.33606907434391,102.92549797130027,102.52631125282025,102.31412310694481,102.10193496106936,101.88974681519389,101.67755866931844,101.465370523443,101.25318237756753,101.04099423169208,100.82880608581664,100.61661793994119,100.40442979406575]
[null,"Coal-new-HighCF-Low",90.623073996420757,88.935590052031486,87.369002744000198,86.147887316780469,86.616601500374557,86.678180617493041,86.4479075535139,85.908763454044006,85.431083911735044,85.016549607992744,84.420032902293329,83.945140676140397,83.473732127012795,82.984324212686204,82.481578657741821,82.030413837287512,81.566006789020321,81.221580088917491,80.888296320569623,80.546627013411481,80.216967627101539,79.868102912295768,79.532881157564532,79.210180221355628,78.913007102704341,78.562587167522892,78.223575872748796,78.07154930705687,77.919522741364915,77.76749617567296,77.615469609981034,77.463443044289079,77.311416478597152,77.159389912905198,77.007363347213271,76.855336781521316,76.70331021582939]
[null,"Coal-IGCC-AvgCF-Low",128.1822684666472,126.41756427929201,124.79517739574497,123.08571347247998,123.25724805703167,123.25330779409269,122.39628525588421,121.53968874611995,120.7389171368923,120.00294434887579,119.11653927739297,118.47340507141917,117.34865616566699,116.37963339754464,115.44105686188625,114.70023517807323,113.92434656608113,113.28820284528057,112.73611290480467,112.20918066823319,111.68876965365126,111.12001829471436,110.56091940156722,110.05309949569823,109.5107493595204,108.97892155447799,108.41966489373461,108.02451859357288,107.62937229341115,107.23422599324942,106.8390796930877,106.44393339292596,106.04878709276423,105.65364079260249,105.25849449244076,104.86334819227905,104.46820189211729]
[null,"Coal-IGCC-HighCF-Low",99.465105467162942,97.700401279807764,96.078014396260727,94.683953396583959,94.926732144149042,94.851092015601822,94.172060207269226,93.416660670585685,92.718391253008747,92.08362819107009,91.298404537714191,90.75959459684772,89.876546226911756,89.100733229332008,88.343510400868581,87.740426680012263,87.109030820526954,86.606762872728822,86.16739247266699,85.744021974519342,85.328232798784214,84.873167773371193,84.428319335668647,84.023227182225398,83.599571622407879,83.170578325697761,82.724705128639002,82.441594426523125,82.158483724407247,81.87537302229137,81.592262320175493,81.309151618059616,81.026040915943753,80.742930213827862,80.459819511711984,80.176708809596121,79.89359810748023]
[null,"Coal-CCS-AvgCF-Low",203.66803244723843,201.4283772324751,199.38013644324681,198.55664328943809,196.88116518586304,194.0786689299461,191.13230559557746,189.54289628241236,188.15418512706123,186.83799088040675,185.1917497502244,184.08313220000758,182.81992284337335,181.32184386782396,180.19154471042143,178.94615936949697,177.58579027380677,176.44947097757392,175.46591537513643,174.2858963118619,173.23451902276727,172.20454828229327,171.21675581738307,170.10092773337195,169.1708222470761,168.09829528169291,167.08595410906307,166.20915958651821,165.33236506397333,164.45557054142847,163.57877601888356,162.7019814963387,161.82518697379379,160.94839245124894,160.07159792870405,159.19480340615917,158.31800888361431]
[null,"Coal-CCS-HighCF-Low",154.983943210875,152.74428799611167,150.69604720688338,149.87255405307465,148.7774979075696,146.64931521310089,144.42744896169282,143.09061085612208,141.91857145677497,140.81904130855597,139.43655313418253,138.55526278185462,137.56413111178341,136.39988544716618,135.49554871504333,134.52264226864554,133.46379893355757,132.59782202352741,131.84427906406182,130.94771803419954,130.14656874997823,129.35558129507163,128.59849392588973,127.75303618645616,127.04753021729334,126.22562551952528,125.44993312097054,124.82173563364132,124.19353814631212,123.5653406589829,122.93714317165369,122.30894568432447,121.68074819699525,121.05255070966605,120.42435322233683,119.79615573500762,119.16795824767841]
["Conventional - Nuclear","Nuclear - Low"]
["Conventional - Biopower","Dedicated - Low",150.21435639074826,150.06850300645513,149.92264962216194,148.78257692895588,148.41432002005786,148.49584790092896,148.18882985873609,147.88176643572379,147.57471533533678,147.26761353956016,146.96060425620823,146.65351202232887,146.34650104224787,146.03944010136155,145.73235951054079,145.42536201734106,145.1182887191664,144.81117481231038,144.50415439401345,144.19713117894543,143.89007094570582,143.58300296732156,143.27591953254907,142.96888741069435,142.66181946385575,142.35479644267525,142.04768727282851,141.74062712819475,141.43356698356095,141.12650683892716,140.81944669429336,140.51238654965957,140.2053264050258,139.89826626039201,139.59120611575821,139.28414597112442,138.97708582649065]
[null,"CofireOld - Low",129.95593042225062,130.09449290955936,130.23305539686811,129.42125120948461,129.34514200788192,129.69974929933755,129.65826470139541,129.61672224590001,129.57518804627861,129.53360536190161,129.49212489421859,129.46647145163973,129.44091119443112,129.4152859026722,129.38966168734777,129.36410377600157,129.35605868763068,129.3479722676982,129.33997876911405,129.33197587591178,129.3239386442666,129.33531030493663,129.34666273563579,129.35806625047951,129.36943327091939,129.38084222469024,129.4136026317918,129.44640779934824,129.4792129669047,129.51201813446113,129.54482330201756,129.60128878879621,129.65775427557486,129.71421976235348,129.7706852491321,129.82715073591078,129.63262945618055]
[null,"CofireNew - Low",124.21247032126092,124.21247032126092,124.21247032126092,123.2621036465687,123.04743195765732,123.26347676180424,122.84754255330429,122.4315504872511,122.01556667707192,121.59953438213714,121.18360430389632,120.98904396246752,120.79457680640897,120.6000446158001,120.40551350162576,120.21104869142962,120.01651673851049,119.82194345402971,119.62746309089732,119.43297333314683,119.23844923695336,119.04392433042671,118.84938019392914,118.65488714157618,118.46035759481938,118.26586998139354,118.07130394120847,117.87678266147825,117.68226138174805,117.48774010201785,117.29321882228766,117.09869754255743,116.90417626282724,116.70965498309704,116.51513370336684,116.32061242363665,116.12609114390645]

{"sheet":"Mid Case Summary Data","index":16,"n_rows":414,"n_cols":39,"rows_kept":414,"cut":false,"hidden":false,"merged":[]}
["* This tab summarizes the mid case data from the individual technology tabs"]
[]
[null,"Net Capacity Factor"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Mid",0.5115685106238268,0.51720272958997637,0.52229685488540734,0.52684462930295062,0.53084415085981951,0.53429774378144024,0.53777562322429917,0.53977562322429917,0.54177562322429917,0.54377562322429918,0.54577562322429918,0.54777562322429918,0.54977562322429918,0.55177562322429918,0.55377562322429918,0.55577562322429919,0.55777562322429919,0.55952562322429922,0.56127562322429925,0.56302562322429928,0.56477562322429931,0.56652562322429934,0.56827562322429936,0.57002562322429939,0.57177562322429942,0.57352562322429945,0.57527562322429948,0.57677562322429943,0.57827562322429937,0.57977562322429932,0.58127562322429926,0.58277562322429921,0.58427562322429916,0.5857756232242991,0.58727562322429905,0.58877562322429899,0.59027562322429894]
[null,"TRG 2 - Mid",0.49139785000000002,0.49639785000000003,0.50139785000000003,0.50639785000000004,0.51139785000000004,0.51639785000000005,0.52139785000000005,0.52314785000000008,0.52489785000000011,0.52664785000000014,0.52839785000000017,0.5301478500000002,0.53189785000000023,0.53364785000000026,0.53539785000000029,0.53714785000000032,0.53889785000000034,0.54039785000000029,0.54189785000000024,0.54339785000000018,0.54489785000000013,0.54639785000000007,0.54789785000000002,0.54939784999999997,0.55089784999999991,0.55239784999999986,0.5538978499999998,0.5548978499999998,0.5558978499999998,0.55689784999999981,0.55789784999999981,0.55889784999999981,0.55989784999999981,0.56089784999999981,0.56189784999999981,0.56289784999999981,0.56389784999999981]
[null,"TRG 3 - Mid",0.47955420000000004,0.48355420000000005,0.48755420000000005,0.49155420000000005,0.49555420000000006,0.49955420000000006,0.50355420000000006,0.50530420000000009,0.50705420000000012,0.50880420000000015,0.51055420000000018,0.51230420000000021,0.51405420000000024,0.51580420000000027,0.5175542000000003,0.51930420000000033,0.52105420000000036,0.5225542000000003,0.52405420000000025,0.52555420000000019,0.52705420000000014,0.52855420000000009,0.53005420000000003,0.53155419999999998,0.53305419999999992,0.53455419999999987,0.53605419999999981,0.53705419999999982,0.53805419999999982,0.53905419999999982,0.54005419999999982,0.54105419999999982,0.54205419999999982,0.54305419999999982,0.54405419999999982,0.54505419999999982,0.54605419999999982]
[null,"TRG 4 - Mid",0.46660554999999998,0.46910554999999998,0.47160554999999998,0.47410554999999999,0.47660554999999999,0.47910554999999999,0.48160554999999999,0.48335554999999997,0.48510554999999994,0.48685554999999991,0.48860554999999989,0.49035554999999986,0.49210554999999984,0.49385554999999981,0.49560554999999978,0.49735554999999976,0.49910554999999973,0.50060554999999973,0.50210554999999968,0.50360554999999962,0.50510554999999957,0.50660554999999952,0.50810554999999946,0.50960554999999941,0.51110554999999935,0.5126055499999993,0.51410554999999925,0.51510554999999925,0.51610554999999925,0.51710554999999925,0.51810554999999925,0.51910554999999925,0.52010554999999925,0.52110554999999925,0.52210554999999925,0.52310554999999925,0.52410554999999925]
[null,"TRG 5 - Mid",0.45028949999999995,0.45278949999999996,0.45528949999999996,0.45778949999999996,0.46028949999999996,0.46278949999999996,0.46528949999999997,0.46703949999999994,0.46878949999999991,0.47053949999999989,0.47228949999999986,0.47403949999999984,0.47578949999999981,0.47753949999999978,0.47928949999999976,0.48103949999999973,0.4827894999999997,0.48428949999999971,0.48578949999999971,0.48728949999999971,0.48878949999999971,0.49028949999999971,0.49178949999999971,0.49328949999999971,0.49478949999999972,0.49628949999999972,0.49778949999999972,0.49878949999999972,0.49978949999999972,0.50078949999999967,0.50178949999999967,0.50278949999999967,0.50378949999999967,0.50478949999999967,0.50578949999999967,0.50678949999999967,0.50778949999999967]
[null,"TRG 6 - Mid",0.4030543730769231,0.40586303461538464,0.40867169615384619,0.41148035769230773,0.41428901923076927,0.41709768076923082,0.41990634230769236,0.4227150038461539,0.42552366538461545,0.42833232692307699,0.43114098846153853,0.43394965000000002,0.43524675000000002,0.43654385000000001,0.43784095000000001,0.43913805,0.44043515,0.44173224999999999,0.44302934999999999,0.44432644999999998,0.44562645000000001,0.44692645000000003,0.44822645000000005,0.44952645000000008,0.4508264500000001,0.45212645000000012,0.45342645000000015,0.45472645000000017,0.45602645000000019,0.45732645000000022,0.45862645000000024,0.45992645000000026,0.46122645000000029,0.46252645000000031,0.46382645000000033,0.46512645000000036,0.46642645000000038]
[null,"TRG 7 - Mid",0.3338992409090909,0.33808873636363634,0.34227823181818179,0.34646772727272723,0.35065722272727268,0.35484671818181812,0.35903621363636357,0.36322570909090901,0.36741520454545445,0.37160470000000001,0.37539931250000003,0.37919392500000004,0.38298853750000006,0.38678315000000008,0.39057776250000009,0.39437237500000011,0.39816698750000012,0.40196159999999997,0.40296159999999998,0.40396159999999998,0.40496159999999998,0.40596159999999998,0.40614159999999999,0.4063216,0.40650160000000002,0.40668160000000003,0.40686160000000005,0.40704160000000006,0.40722160000000007,0.40740160000000009,0.4075816000000001,0.40776160000000011,0.40794160000000013,0.40812160000000014,0.40830160000000015,0.40848160000000017,0.40866160000000018]
[null,"TRG 8 - Mid",0.26080181666666669,0.26577375000000003,0.27074568333333338,0.27571761666666672,0.28068955000000007,0.28566148333333341,0.29063341666666676,0.29560534999999999,0.29957824999999999,0.30355114999999999,0.30752404999999999,0.31149694999999999,0.31546985,0.31944275,0.32341565,0.32738854999999994,0.32838854999999995,0.32938854999999995,0.33038854999999995,0.33138854999999995,0.33238854999999995,0.33338854999999995,0.33356854999999996,0.33374854999999998,0.33392854999999999,0.33410855,0.33428855000000002,0.33446855000000003,0.33464855000000004,0.33482855000000006,0.33500855000000007,0.33518855000000009,0.3353685500000001,0.33554855000000011,0.33572855000000013,0.33590855000000014,0.33608855000000015]
[null,"TRG 9 - Mid",0.19816025714285715,0.20425718571428572,0.21035411428571429,0.21645104285714287,0.22254797142857144,0.22864490000000001,0.23274763750000002,0.23685037500000003,0.24095311250000004,0.24505585000000005,0.24915858750000006,0.25326132500000004,0.25736406250000005,0.2614668,0.2624668,0.2634668,0.2644668,0.2654668,0.2664668,0.2674668,0.26846680000000001,0.26946680000000001,0.26964680000000002,0.26982680000000003,0.27000680000000005,0.27018680000000006,0.27036680000000007,0.27054680000000009,0.2707268000000001,0.27090680000000011,0.27108680000000013,0.27126680000000014,0.27144680000000015,0.27162680000000017,0.27180680000000018,0.2719868000000002,0.27216680000000021]
[null,"TRG 10 - Mid",0.12280647,0.12852748,0.13424849,0.1399695,0.14301409374999999,0.14605868749999998,0.14910328124999997,0.15214787499999996,0.15519246874999995,0.15823706249999994,0.16128165624999993,0.16432624999999998,0.16562624999999997,0.16692624999999997,0.16822624999999997,0.16952624999999996,0.17082624999999996,0.17152624999999996,0.17222624999999997,0.17292624999999998,0.17362624999999998,0.17432624999999999,0.17502624999999999,0.17572625,0.17642625000000001,0.17712625000000001,0.17782625000000002,0.17852625000000003,0.17922625000000003,0.17992625000000004,0.18062625000000004,0.18132625000000005,0.18202625000000006,0.18272625000000006,0.18342625000000007,0.18412625000000007,0.18482625000000008]
["Offshore Wind","TRG 1 - Mid",0.47425895065325047,0.47428073106616092,0.47428116519872338,0.47696105309112152,0.4796409847514122,0.48232096409972053,0.4850009955387265,0.49549671426422492,0.50599254748051048,0.51648850875619134,0.51692872999773987,0.5173689536758439,0.5178091798341371,0.51824940851730217,0.51868963977110127,0.51912987364240848,0.51957011017924581,0.52017754991711396,0.5207849902126277,0.52139243106986477,0.52199987249294266,0.52260731448601871,0.52321475705329157,0.52382220019900083,0.52442964392742841,0.5250370882428983,0.52564453314977699,0.52622511624638968,0.52680570007428318,0.52738628463966464,0.52796686994881237,0.52854745600807529,0.52912804282387516,0.5297086304027071,0.53028921875114132,0.53086980787582294,0.53145039778347447]
[null,"TRG 2 - Mid",0.43480721621182061,0.43482718479795751,0.43482758281674161,0.43728454138894862,0.43974154008816962,0.4421985825084298,0.44465567268616751,0.45427829390373303,0.46390102008804796,0.47352386367900123,0.47392746464908603,0.47433106785303875,0.47473467333086367,0.47513828112352624,0.4755418912729818,0.47594550382220541,0.47634911881522407,0.47690602803343712,0.47746293776290749,0.47801984800737379,0.47857675877061079,0.47913367005642998,0.47969058186868074,0.48024749421125007,0.48080440708806377,0.481361320503086,0.48191823446032012,0.48245052113550052,0.48298280848112951,0.48351509650289765,0.4840473852065611,0.48457967459794049,0.48511196468292367,0.48564425546746537,0.48617654695758905,0.48670883915938706,0.48724113207902287]
[null,"TRG 3 - Mid",0.39740244508359729,0.39742069585005002,0.39742105962882851,0.39966665562553461,0.40191228829728393,0.4041579609289217,0.40640367720964737,0.41519850180637369,0.42399342233996884,0.43278845018016654,0.43315733093092129,0.43352621372337308,0.43389509859408465,0.43426398558049734,0.43463287472095735,0.43500176605474272,0.43537065962209315,0.43587966010956353,0.43638866106430974,0.43689766248974876,0.43740666438933068,0.43791566676653909,0.43842466962489224,0.43893367296794278,0.43944267679927856,0.43995168112252303,0.44046068594133492,0.44094718206723882,0.44143367880591522,0.44192017616256518,0.44240667414244966,0.44289317275088858,0.44337967199326306,0.44386617187501598,0.44435267240165227,0.44483917357874048,0.44532567541191365]
[null,"TRG 4 - Mid",0.33754788847036948,0.33756339040739497,0.33756369939582748,0.33947107615312494,0.34137848406167359,0.34328592591157364,0.34519340483637739,0.35266360163264449,0.3601338799163003,0.36760424934463215,0.36791757131850283,0.36823089502656137,0.36854422049986374,0.36885754777021212,0.36917087687017713,0.36948420783312091,0.36979754069322257,0.37022987834464255,0.37066221639295993,0.37109455484107701,0.3715268936919241,0.37195923294846028,0.37239157261367389,0.37282391269058229,0.37325625318223327,0.37368859409170424,0.37412093542210306,0.37453415819433178,0.37494738148704038,0.37536060530464688,0.37577382965161976,0.3761870545324778,0.37660027995179146,0.37701350591418392,0.37742673242433089,0.37783995948696247,0.37825318710686295]
[null,"TRG 5 - Mid",0.46954546363361682,0.46959096970972547,0.46961800556057925,0.47219804981520674,0.47477302656086307,0.47734248191988093,0.47990590614373108,0.49013838810485855,0.50035262985874218,0.5105464697099642,0.5109874953966641,0.51142860319674954,0.5118697945807168,0.51231107105438545,0.51275243415996397,0.51319388547715672,0.51363542662431083,0.51422182740535527,0.51480812716202085,0.51539432515562678,0.51598042064027372,0.51656641286275373,0.51715230106246279,0.51773808447130787,0.51832376231361565,0.51890933380603832,0.51949479815745814,0.52005104793293677,0.52060716064101309,0.52116313511821299,0.52171897018785751,0.52227466465987382,0.52283021733060553,0.52338562698261704,0.52394089238449648,0.52449601229065446,0.52505098544112005]
[null,"TRG 6 - Mid",0.44144156480848457,0.44148434719060031,0.44150976485349169,0.44393538465231613,0.44635624024987963,0.4487719049346427,0.45118189946826537,0.46080193245471823,0.47040481697259517,0.47998852071132792,0.48040314950520646,0.48081785549770406,0.48123264007130306,0.48164750464169409,0.48206245065877945,0.48247747960771292,0.482892593009978,0.48344389570255641,0.48399510341740987,0.48454621546007004,0.48509723112928238,0.48564814971692116,0.48619897050790689,0.48674969278011943,0.48730031580431232,0.48785083884402369,0.48840126115548693,0.48892421748310538,0.48944704494727326,0.48996974245415453,0.49049230889749845,0.49101474315846227,0.49153704410543231,0.49205921059384061,0.49258124146597987,0.49310313555081325,0.49362489166378354]
[null,"TRG 7 - Mid",0.42061484373887859,0.42065560769588445,0.42067982618176702,0.42299100794167926,0.42529765027003658,0.42759934658707444,0.42989564026438393,0.43906181081544016,0.44821164194355695,0.45734319722031408,0.45773826428977443,0.45813340491570881,0.45852862041537606,0.45892391213767575,0.45931928146410544,0.45971472980975125,0.46011025862431443,0.46063555147024821,0.46116075381940014,0.46168586501006631,0.46221088437407654,0.46273581123671365,0.46326064491663482,0.46378538472578867,0.4643100299693339,0.46483457994555399,0.46535903394577244,0.46585731777665473,0.46635547882372069,0.46685351604473979,0.46735142838565319,0.46784921478040392,0.46834687415076648,0.46884440540617273,0.46934180744353404,0.46983907914706202,0.47033621938808573]
[null,"TRG 8 - Mid",0.49436284990699381,0.49445650186166629,0.49453580668312813,0.4972035827202661,0.49986260344713018,0.50251208468359809,0.50515114571953013,0.51593124977817495,0.52669327551564571,0.53743508042207255,0.53788430927241215,0.53833342052626454,0.5387824120776975,0.53923128177019231,0.539680027395116,0.54012864669013694,0.54057713733758384,0.54119587218673659,0.54181451206251763,0.54243305627049088,0.54305150410943348,0.54366985487125241,0.54428810784090076,0.54490626229629169,0.54552431750821229,0.54614227274023419,0.54676012724862422,0.5473477495907132,0.54793524478194766,0.54852261174302863,0.54910984938240714,0.54969695659611018,0.55028393226756334,0.5508707752674098,0.55145748445332787,0.5520440586698443,0.55263049674814357]
[null,"TRG 9 - Mid",0.46973771367266881,0.46982670064868265,0.46990205514897276,0.47243694428255478,0.47496351422420868,0.47748101985528757,0.47998862433546763,0.49023175129092939,0.50045770044013616,0.51066443599563371,0.51109128791849556,0.51151802810257097,0.51194465454682769,0.51237116520216741,0.51279755796997328,0.51322383070060473,0.5136499811918378,0.51423789570334566,0.51482571997228255,0.51541345333880362,0.51600109513661541,0.51658864469289623,0.51717610132821701,0.51776346435645937,0.51835073308473389,0.51893790681329499,0.51952498483545639,0.52008333661194561,0.52064156757120184,0.52119967668768763,0.52175766292422654,0.52231552523183622,0.52287326254956079,0.5234308738042992,0.52398835791063081,0.52454571377063841,0.52510294027372784]
[null,"TRG 10 - Mid",0.43587876392829994,0.43596133667471115,0.43603125958165873,0.43838343252856193,0.4407278859354134,0.44306392839212344,0.44539078337827331,0.454895580174765,0.46438443735061424,0.47385546585903293,0.47425155006326425,0.47464753058290149,0.47504340556114799,0.47543917309660561,0.47583483124192694,0.47623037800241863,0.47662581133459425,0.47717134864853045,0.47771680222462931,0.47826217145060795,0.47880745570819944,0.47935265437308,0.47989776681479362,0.48044279239667798,0.48098773047578741,0.48153258040281438,0.48207734152201104,0.4825954469989388,0.48311344036720516,0.48363132067519438,0.48414908696049008,0.48466673824972112,0.48518427355840588,0.4857016918907931,0.48621899223969978,0.48673617358634713,0.48725323490019329]
["Solar - Utility PV","Utility PV - 14% - Mid",0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,"Utility PV - 20% - Mid",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Utility PV - 28% - Mid",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
["Solar - PV Dist Res","Res PV - 12.5% - Mid",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,"Res PV - 16.1% - Mid",0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161]
[null,"Res PV - 20.7% - Mid",0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
["Solar - PV Dist Comm","Comm PV - 11.4% - Mid",0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,"Comm PV - 14.5% - Mid",0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,"Comm PV - 18.7% - Mid",0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187]
["Solar - CSP","6 hrs TES - Class 1 - Mid",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,"6 hrs TES - Class 3 - Mid",0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,"6 hrs TES - Class 5 - Mid",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,"10hrs TES - Class 1 - Mid",0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,"10hrs TES - Class 3 - Mid",0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"10hrs TES - Class 5 - Mid",0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
["Geothermal","Hydro / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Hydro / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"NF EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"NF EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Deep EGS / Flash - Mid",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Deep EGS / Binary - Mid",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
["Hydropower","NPD 1 - Mid",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,"NPD 2 - Mid",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,"NPD 3 - Mid",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,"NPD 4 - Mid",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,"NSD 1 - Mid",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,"NSD 2 - Mid",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,"NSD 3 - Mid",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,"NSD 4 - Mid",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
["Conventional - Gas","Gas-CT-AvgCF - Mid",4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[null,"Gas-CT-HighCF - Mid",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Gas-CC-AvgCF - Mid",0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,"Gas-CC-HighCF - Mid",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,"Gas-CC-CCS-AvgCF - Mid",0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,"Gas-CC-CCS-HighCF - Mid",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
["Conventional - Coal","Coal-new-AvgCF-Mid",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-new-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Coal-IGCC-AvgCF-Mid",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-IGCC-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Coal-CCS-AvgCF-Mid",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-CCS-HighCF-Mid",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Conventional - Nuclear","Nuclear - Mid",0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004,0.91700000000000004]
["Conventional - Biopower","Dedicated - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,"CofireOld - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,"CofireNew - Mid",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[]
[]
[null,"CAPEX"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Mid",1736.8220930547111,1722.8941132751195,1708.8749669066692,1694.7626445452936,1680.5550618706006,1666.2500556763405,1654.1429978837903,1638.0607387586515,1623.9649184752968,1611.7211008915881,1601.1977555551205,1592.266412463078,1584.8017284352536,1578.6816025547262,1573.7872516111649,1570.0033256359334,1567.2179927247289,1564.3915067816913,1562.359878149435,1561.0214259508891,1560.2785471886066,1560.0378375399102,1560.2101396501005,1560.7106543658424,1561.4590009242381,1562.3793382362323,1563.4004102973668,1563.5589106257623,1563.6956345094668,1563.753701363034,1563.6812572733354,1563.4315549705127,1562.9630188671649,1562.2393124960158,1561.229428557722,1559.9077438574527,1558.2541119765312]
[null,"TRG 2 - Mid",1774.6898326202436,1781.7944703052849,1763.0891904925616,1746.800731813501,1732.8157829443371,1721.0205810113425,1711.3010929630896,1695.0193592667042,1680.7702461176209,1668.4165315536829,1657.8239023886092,1648.8611161365773,1641.4000722229307,1635.3159335615055,1630.4872070669533,1626.7958653320002,1624.1274367684578,1621.3852570752788,1619.4576348062662,1618.2403384103868,1617.6332849882228,1617.5406670152086,1617.8710045670193,1618.53726222106,1619.4569134994176,1620.5520681088315,1621.7495211899384,1621.0827926319328,1620.3988039698845,1619.6391209285841,1618.7505553522201,1617.6852368165019,1616.4006689051221,1614.8597879626614,1613.0310450383904,1610.8884518083389,1608.4116651942941]
[null,"TRG 3 - Mid",1778.0752433107295,1774.4314294952017,1753.9845385237936,1736.0028379916744,1720.3667399703986,1706.9567595890387,1695.653675638526,1679.7783826857637,1665.9154345165239,1653.9293486922177,1643.6874521658879,1635.060045484902,1627.9204768875584,1622.1452664365868,1617.614189346913,1614.2104002217181,1611.8205259469985,1608.3114109310195,1605.6198029634593,1603.6412127216261,1602.2754331586457,1601.4266551987403,1601.0035094439095,1600.9191721019611,1601.0914188498059,1601.4427409832595,1601.9003842238935,1600.4486629529956,1598.985092808053,1597.4518350457222,1595.7963277156,1593.9713457431701,1591.935045837434,1589.6510138624994,1587.0883351259827,1584.2216290625381,1581.0311221493739]
[null,"TRG 4 - Mid",1782.7241349940023,1792.3221245676607,1767.2453564342036,1744.7911779478923,1724.8226875647276,1707.2044541219179,1691.8026287956839,1675.1071572553624,1660.439004778608,1647.6605620305418,1636.6372623349071,1627.2377353491502,1619.3338708595079,1612.8009324641619,1607.517630600782,1603.366236322089,1600.2326638582911,1596.9647379222824,1594.5078198028141,1592.758218831829,1591.6164608155811,1590.9874058858854,1590.7802927423984,1590.9088467901536,1591.2913364699805,1591.8506915778187,1592.5145446069057,1591.2094907947326,1589.8917708527986,1588.5037950836452,1586.9932139071416,1585.3129794757845,1583.421392179361,1581.2821496008355,1578.8644182966304,1576.1428701171064,1573.0977566060983]
[null,"TRG 5 - Mid",1832.7147815351339,1805.3732913492424,1780.7856989521615,1758.8155577969353,1739.3275451885484,1722.1876216584585,1707.2631506794887,1690.8475880256817,1676.4645926270377,1663.9767286147694,1653.2495101067573,1644.1515608435643,1636.5546832872813,1630.3339779843363,1625.3679219526009,1621.5384881420132,1618.7312334300768,1615.7326482412718,1613.5491446446808,1612.0764644079084,1611.2145406524658,1610.8676207812969,1610.9443151234568,1611.3577100639707,1612.0254288784347,1612.8697551559742,1613.8176784952643,1612.6778645392594,1611.5239919787464,1610.2978745378348,1608.9466000705922,1607.4225954163387,1605.683675986799,1603.6930978267969,1601.4196327448765,1598.837607604805,1595.9269821075939]
[null,"TRG 6 - Mid",1866.6481534411701,1842.2527624008148,1820.5394904069219,1801.3828605491356,1784.6574944384565,1770.2383109511641,1758.0006845501848,1747.8206537485266,1739.5750595873108,1733.1417982817848,1728.3999227700301,1725.2298859790608,1715.7212112462705,1707.6627556021217,1700.9255013560341,1695.3844393242621,1690.9186403573378,1687.4113546210824,1684.750067781368,1682.8266206549092,1680.0721823126071,1677.8641234118816,1676.1068106701466,1674.7095439364496,1673.5865952683687,1672.6573124860911,1671.8461426861206,1667.4740367110776,1663.1080852616253,1658.6887085220276,1654.1620573856223,1649.4800374735119,1644.6003175353644,1639.4863404330413,1634.1073575985677,1628.438426989894,1622.4604501820775]
[null,"TRG 7 - Mid",1895.3666441589908,1884.0447085209275,1874.9941995150584,1868.1396215309928,1863.4014284267776,1860.6963724806626,1859.9378116531452,1861.0360687276575,1863.8987174581368,1868.4309883701555,1872.008162456247,1877.1026701783308,1883.6088949625475,1891.4208259241684,1900.4323341836207,1910.5374948934837,1921.6308741420619,1933.6078461536415,1929.3850012788619,1925.9920781482815,1923.3127258718075,1921.2358317809631,1914.7541028131634,1908.7034308560856,1902.9867316859315,1897.5132150596023,1892.1983532424542,1886.9639238462235,1881.7380097825496,1876.4550221008424,1871.055708516157,1865.48717626098,1859.7028977452883,1853.662719064158,1847.3328943347756,1840.6860798662112,1833.7013713882934]
[null,"TRG 8 - Mid",1929.5967717838937,1933.9461042438104,1940.0744151833799,1947.9661241090644,1957.5966271303239,1968.9328259276626,1981.9336135154117,1996.5504139605257,2004.2625320672685,2013.6429111450952,2024.601593930252,2037.0455220553492,2050.878908690077,2066.0036696029133,2082.31980576367,2099.7258348042269,2094.4324957148947,2090.2696016741879,2087.1044590625661,2084.8094683274576,2083.2621846243383,2082.3454659674308,2075.5843239414867,2069.2809742306763,2063.3320161939387,2057.6407220024075,2052.1170063833579,2046.6774756072894,2041.2454307407497,2035.7508953071958,2030.1306276833843,2024.3281487783097,2018.2937513691413,2011.9845124713108,2005.3643332773556,1998.4039362263798,1991.0809080345687]
[null,"TRG 9 - Mid",1998.5103901172304,2032.1982797922492,2066.7468775497214,2102.2527197737809,2138.7939937392694,2176.4314045635929,2191.8266710087555,2208.9378535011911,2227.7090442928625,2248.0769748431321,2269.9714891628519,2293.3161885555996,2318.0289631660753,2344.0225873946297,2337.3673429386931,2332.2192343612014,2328.42665730321,2325.8428268596822,2324.3258806990993,2323.7390639571586,2323.9508223221451,2324.834990602752,2317.6630656332964,2310.9891033250278,2304.7002001833644,2298.6906942467094,2292.8621367899341,2287.123350696374,2281.3904388056835,2275.586818963448,2269.64324236943,2263.4978286516384,2257.0960808640557,2250.3909037993003,2243.3426524891834,2235.9191337670632,2228.0956581611495]
[null,"TRG 10 - Mid",2109.3723055923051,2185.7300754837097,2261.6210678751049,2337.304767782412,2358.7561542371377,2381.8941663028281,2406.7063113597501,2433.168322826803,2461.244816972348,2490.89009756625,2522.0487635780337,2554.6565025643349,2556.153498220478,2559.4164873370287,2564.2973765684801,2570.6498934805672,2578.3298736371021,2576.362746918589,2575.5466387850292,2575.7338602082464,2576.7821844580631,2578.5550649104684,2580.9217449585244,2583.7574616380675,2586.9435731575149,2590.3677776523659,2593.924218596886,2597.5136853573417,2601.0437587046986,2604.4289858278507,2607.5910368253126,2610.4588798785953,2612.9689339726128,2615.0652251544288,2616.6995769519049,2617.8317477906007,2618.429625460326]
["Offshore Wind","TRG 1 - Mid",5857.7472418739189,5738.5485064349987,5619.0377914774754,5472.9631021483092,5326.8884128191421,5180.8137234899759,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,"TRG 2 - Mid",5857.7472418738562,5738.5485064349978,5619.0377914774745,5472.9631021483083,5326.8884128191412,5180.813723489975,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,"TRG 3 - Mid",5857.747241873888,5738.5485064349978,5619.0377914774745,5472.9631021483083,5326.8884128191412,5180.813723489975,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,"TRG 4 - Mid",5857.7472418739726,5738.5485064349987,5619.0377914774754,5472.9631021483092,5326.8884128191421,5180.8137234899759,5034.739034160807,4851.77899255376,4668.8189509467111,4485.8589093396631,4462.3354754187567,4438.8120414978503,4415.2886075769447,4391.7651736560383,4368.2417397351319,4344.7183058142255,4321.194871893319,4310.2172693968969,4299.2396669004738,4288.2620644040508,4277.2844619076277,4266.3068594112056,4255.3292569147825,4244.3516544183594,4233.3740519219364,4222.3964494255133,4211.4188469290903,4198.9413457112996,4186.463844493509,4173.9863432757184,4161.5088420579277,4149.0313408401371,4136.5538396223474,4124.0763384045558,4111.5988371867652,4099.1213359689755,4086.6438347511826]
[null,"TRG 5 - Mid",6441.4343990007874,6311.4493486012989,6181.1523186831992,6018.5825184420628,5856.0127182009264,5693.4429179597901,5530.873117718651,5328.456837540708,5126.040557362764,4923.6242771848201,4897.5993268762268,4871.5743765676334,4845.549426259041,4819.5244759504476,4793.4995256418542,4767.4745753332618,4741.4496250246702,4729.3046482139935,4717.1596714033158,4705.0146945926399,4692.8697177819622,4680.7247409712854,4668.5797641606096,4656.4347873499319,4644.2898105392551,4632.1448337285783,4619.9998569179033,4606.1954799608548,4592.3911030038053,4578.5867260467567,4564.7823490897081,4550.9779721326604,4537.1735951756109,4523.3692182185623,4509.5648412615146,4495.760464304466,4481.9560873474184]
[null,"TRG 6 - Mid",6441.4343990007874,6311.4493486012989,6181.1523186831992,6018.5825184420628,5856.0127182009264,5693.4429179597901,5530.873117718651,5328.456837540708,5126.040557362764,4923.6242771848201,4897.5993268762268,4871.5743765676334,4845.549426259041,4819.5244759504476,4793.4995256418542,4767.4745753332618,4741.4496250246702,4729.3046482139935,4717.1596714033158,4705.0146945926399,4692.8697177819622,4680.7247409712854,4668.5797641606096,4656.4347873499319,4644.2898105392551,4632.1448337285783,4619.9998569179033,4606.1954799608548,4592.3911030038053,4578.5867260467567,4564.7823490897081,4550.9779721326604,4537.1735951756109,4523.3692182185623,4509.5648412615146,4495.760464304466,4481.9560873474184]
[null,"TRG 7 - Mid",6441.4343990007874,6311.4493486012989,6181.1523186831992,6018.5825184420628,5856.0127182009264,5693.4429179597901,5530.873117718651,5328.456837540708,5126.040557362764,4923.6242771848201,4897.5993268762268,4871.5743765676334,4845.549426259041,4819.5244759504476,4793.4995256418542,4767.4745753332618,4741.4496250246702,4729.3046482139935,4717.1596714033158,4705.0146945926399,4692.8697177819622,4680.7247409712854,4668.5797641606096,4656.4347873499319,4644.2898105392551,4632.1448337285783,4619.9998569179033,4606.1954799608548,4592.3911030038053,4578.5867260467567,4564.7823490897081,4550.9779721326604,4537.1735951756109,4523.3692182185623,4509.5648412615146,4495.760464304466,4481.9560873474184]
[null,"TRG 8 - Mid",7496.3552242668129,7344.28091346579,7191.8946231461759,7000.8099221583207,6809.7252211704645,6618.6405201826092,6427.5558191947548,6189.9755115079442,5952.3952038211337,5714.8148961343231,5684.2688565745893,5653.7228170148574,5623.1767774551245,5592.6307378953925,5562.0846983356605,5531.5386587759276,5500.992619216192,5486.7378007549833,5472.4829822937763,5458.2281638325676,5443.9733453713598,5429.718526910151,5415.4637084489432,5401.2088899877353,5386.9540715265266,5372.6992530653179,5358.4444346041073,5342.2419427788582,5326.0394509536109,5309.8369591283627,5293.6344673031135,5277.4319754778662,5261.229483652618,5245.0269918273707,5228.8245000021225,5212.6220081768752,5196.4195163516224]
[null,"TRG 9 - Mid",7496.3552242668866,7344.28091346579,7191.8946231461759,7000.8099221583207,6809.7252211704645,6618.6405201826092,6427.5558191947548,6189.9755115079442,5952.3952038211337,5714.8148961343231,5684.2688565745893,5653.7228170148574,5623.1767774551245,5592.6307378953925,5562.0846983356605,5531.5386587759276,5500.992619216192,5486.7378007549833,5472.4829822937763,5458.2281638325676,5443.9733453713598,5429.718526910151,5415.4637084489432,5401.2088899877353,5386.9540715265266,5372.6992530653179,5358.4444346041073,5342.2419427788582,5326.0394509536109,5309.8369591283627,5293.6344673031135,5277.4319754778662,5261.229483652618,5245.0269918273707,5228.8245000021225,5212.6220081768752,5196.4195163516224]
[null,"TRG 10 - Mid",7496.3552242668766,7344.28091346579,7191.8946231461759,7000.8099221583207,6809.7252211704645,6618.6405201826092,6427.5558191947548,6189.9755115079442,5952.3952038211337,5714.8148961343231,5684.2688565745893,5653.7228170148574,5623.1767774551245,5592.6307378953925,5562.0846983356605,5531.5386587759276,5500.992619216192,5486.7378007549833,5472.4829822937763,5458.2281638325676,5443.9733453713598,5429.718526910151,5415.4637084489432,5401.2088899877353,5386.9540715265266,5372.6992530653179,5358.4444346041073,5342.2419427788582,5326.0394509536109,5309.8369591283627,5293.6344673031135,5277.4319754778662,5261.229483652618,5245.0269918273707,5228.8245000021225,5212.6220081768752,5196.4195163516224]
["Solar - Utility PV","Utility PV - 14% - Mid",2024.2031346704669,1942.4171494312561,1843.7059197502595,1744.9946900692628,1646.2834603882663,1547.5722307072697,1448.8610010262726,1379.918497400155,1310.9759937740373,1242.0334901479196,1173.0909865218018,1104.1484828956843,1091.4389416409294,1078.7294003861748,1066.0198591314199,1053.3103178766653,1040.6007766219102,1030.3551644831705,1020.1095523444308,1009.8639402056911,999.61832806695122,989.37271592821162,979.12710378947179,968.88149165073207,958.63587951199224,948.39026737325253,938.14465523451304,929.49944440934723,920.85423358418154,912.20902275901585,903.56381193385005,894.91860110868447,886.27339028351878,877.62817945835297,868.98296863318728,860.33775780802159,851.69254698285602]
[null,"Utility PV - 20% - Mid",2024.2031346704669,1942.4171494312561,1843.7059197502595,1744.9946900692628,1646.2834603882663,1547.5722307072697,1448.8610010262726,1379.918497400155,1310.9759937740373,1242.0334901479196,1173.0909865218018,1104.1484828956843,1091.4389416409294,1078.7294003861748,1066.0198591314199,1053.3103178766653,1040.6007766219102,1030.3551644831705,1020.1095523444308,1009.8639402056911,999.61832806695122,989.37271592821162,979.12710378947179,968.88149165073207,958.63587951199224,948.39026737325253,938.14465523451304,929.49944440934723,920.85423358418154,912.20902275901585,903.56381193385005,894.91860110868447,886.27339028351878,877.62817945835297,868.98296863318728,860.33775780802159,851.69254698285602]
[null,"Utility PV - 28% - Mid",2024.2031346704669,1942.4171494312561,1843.7059197502595,1744.9946900692628,1646.2834603882663,1547.5722307072697,1448.8610010262726,1379.918497400155,1310.9759937740373,1242.0334901479196,1173.0909865218018,1104.1484828956843,1091.4389416409294,1078.7294003861748,1066.0198591314199,1053.3103178766653,1040.6007766219102,1030.3551644831705,1020.1095523444308,1009.8639402056911,999.61832806695122,989.37271592821162,979.12710378947179,968.88149165073207,958.63587951199224,948.39026737325253,938.14465523451304,929.49944440934723,920.85423358418154,912.20902275901585,903.56381193385005,894.91860110868447,886.27339028351878,877.62817945835297,868.98296863318728,860.33775780802159,851.69254698285602]
["Solar - PV Dist Res","Res PV - 12.5% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,"Res PV - 16.1% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,"Res PV - 20.7% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
["Solar - PV Dist Comm","Comm PV - 11.4% - Mid",2699.0704726412869,2249.1145940782962,2169.1312187681965,2089.1478434580968,2009.164468147997,1929.1810928378975,1849.1977175277975,1764.9486285991418,1680.6995396704858,1596.4504507418301,1512.2013618131743,1427.9522728845182,1396.4143686581572,1364.8764644317962,1333.3385602054352,1301.800655979074,1270.2627517527126,1247.9007657157724,1225.5387796788323,1203.1767936418921,1180.8148076049517,1158.4528215680111,1136.090835531071,1113.7288494941306,1091.3668634571902,1069.0048774202498,1046.6428913833097,1040.7920926116019,1034.9412938398939,1029.0904950681859,1023.2396962964781,1017.3888975247701,1011.5380987530621,1005.6872999813542,999.83650120964626,993.98570243793836,988.13490366623034]
[null,"Comm PV - 14.5% - Mid",2699.0704726412869,2249.1145940782962,2169.1312187681965,2089.1478434580968,2009.164468147997,1929.1810928378975,1849.1977175277975,1764.9486285991418,1680.6995396704858,1596.4504507418301,1512.2013618131743,1427.9522728845182,1396.4143686581572,1364.8764644317962,1333.3385602054352,1301.800655979074,1270.2627517527126,1247.9007657157724,1225.5387796788323,1203.1767936418921,1180.8148076049517,1158.4528215680111,1136.090835531071,1113.7288494941306,1091.3668634571902,1069.0048774202498,1046.6428913833097,1040.7920926116019,1034.9412938398939,1029.0904950681859,1023.2396962964781,1017.3888975247701,1011.5380987530621,1005.6872999813542,999.83650120964626,993.98570243793836,988.13490366623034]
[null,"Comm PV - 18.7% - Mid",2699.0704726412869,2249.1145940782962,2169.1312187681965,2089.1478434580968,2009.164468147997,1929.1810928378975,1849.1977175277975,1764.9486285991418,1680.6995396704858,1596.4504507418301,1512.2013618131743,1427.9522728845182,1396.4143686581572,1364.8764644317962,1333.3385602054352,1301.800655979074,1270.2627517527126,1247.9007657157724,1225.5387796788323,1203.1767936418921,1180.8148076049517,1158.4528215680111,1136.090835531071,1113.7288494941306,1091.3668634571902,1069.0048774202498,1046.6428913833097,1040.7920926116019,1034.9412938398939,1029.0904950681859,1023.2396962964781,1017.3888975247701,1011.5380987530621,1005.6872999813542,999.83650120964626,993.98570243793836,988.13490366623034]
["Solar - CSP","6 hrs TES - Class 1 - Mid",7112.3249692297122,6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4613.9727802137013,4456.267414988888,4298.5620497640757,4140.8566845392625,3983.1513193144488,3825.4459540896355,3667.7405888648227,3510.0352236400095,3352.3298584151967,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834]
[null,"6 hrs TES - Class 3 - Mid",7112.3249692297122,6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4613.9727802137013,4456.267414988888,4298.5620497640757,4140.8566845392625,3983.1513193144488,3825.4459540896355,3667.7405888648227,3510.0352236400095,3352.3298584151967,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834]
[null,"6 hrs TES - Class 5 - Mid",7112.3249692297122,6722.217165264512,6332.1093612993127,5942.0015573341134,5551.8937533689123,5161.7859494037129,4771.6781454385145,4613.9727802137013,4456.267414988888,4298.5620497640757,4140.8566845392625,3983.1513193144488,3825.4459540896355,3667.7405888648227,3510.0352236400095,3352.3298584151967,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834,3194.6244931903834]
[null,"10hrs TES - Class 1 - Mid",8336.9829700664031,7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5593.6576247920848,5380.0593172148683,5166.4610096376509,4952.8627020604335,4739.2643944832171,4525.6660869059988,4312.0677793287823,4098.4694717515649,3884.871164174348,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311]
[null,"10hrs TES - Class 3 - Mid",8336.9829700664031,7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5593.6576247920848,5380.0593172148683,5166.4610096376509,4952.8627020604335,4739.2643944832171,4525.6660869059988,4312.0677793287823,4098.4694717515649,3884.871164174348,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311]
[null,"10hrs TES - Class 5 - Mid",8336.9829700664031,7915.3617971168869,7493.740624167368,7072.1194512178527,6650.4982782683346,6228.8771053188184,5807.2559323693031,5593.6576247920848,5380.0593172148683,5166.4610096376509,4952.8627020604335,4739.2643944832171,4525.6660869059988,4312.0677793287823,4098.4694717515649,3884.871164174348,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311,3671.2728565971311]
["Geothermal","Hydro / Flash - Mid",5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643]
[null,"Hydro / Binary - Mid",6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041]
[null,"NF EGS / Flash - Mid",8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,"NF EGS / Binary - Mid",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
[null,"Deep EGS / Flash - Mid",8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,"Deep EGS / Binary - Mid",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
["Hydropower","NPD 1 - Mid",6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265]
[null,"NPD 2 - Mid",5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522]
[null,"NPD 3 - Mid",4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023]
[null,"NPD 4 - Mid",3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241]
[null,"NSD 1 - Mid",7269.9499874876046,7260.6394352381285,7251.3288829886542,7232.7792784478297,7214.2296739070052,7195.7749422135184,7177.3202105200317,7158.9599518266314,7140.5996931332311,7122.3333258439197,7104.0669585546075,7085.8940464723846,7067.7211343901636,7049.6412049682813,7031.5612755463981,7013.5738562381066,6995.5864369298151,6977.6910551883648,6959.7956734469153,6941.991820375807,6924.1879673046988,6906.4752067069358,6888.7624461091718,6871.1403054380007,6853.5181647668305,6835.9862078252554,6818.4542508836794,6801.0119687751985,6783.5696866667195,6766.216643194336,6748.8635997219526,6731.5993586886661,6714.3351176553797,6697.1591701646921,6679.9832226740036,6662.8951688786638,6645.8071150833248]
[null,"NSD 2 - Mid",6490.0649468641004,6481.7531855873012,6473.441424310502,6456.8817315456554,6440.3220387808096,6423.8470413635196,6407.3720439462304,6390.9813849229249,6374.5907258996194,6358.2838860651027,6341.977046230586,6325.7536361809616,6309.5302261313363,6293.3898240123826,6277.249421893428,6261.1916058509232,6245.1337898084175,6229.15813798814,6213.1824861678624,6197.2885442652641,6181.3946023626668,6165.581980973855,6149.7693595850415,6134.0376368557909,6118.3059141265412,6102.6547006529572,6087.0034871793732,6071.4323286569079,6055.8611701344435,6040.3696771592013,6024.87818418396,6009.4659673520437,5994.0537505201273,5978.7203555269907,5963.386960533855,5948.1320304259261,5932.8771003179963]
[null,"NSD 3 - Mid",6356.6451289838969,6348.5042371336585,6340.363345283421,6324.1440791877876,6307.9248130921533,6291.7885012154538,6275.6521893387535,6259.5984820655058,6243.5447747922562,6227.5731635908487,6211.6015523894393,6195.7116558611651,6179.82175933289,6164.0131642958158,6148.2045692587399,6132.4768625309307,6116.7491558031224,6101.1019242026468,6085.4546926021703,6069.8874911638677,6054.3202897255669,6038.8327370507304,6023.3451843758949,6007.9368672825913,5992.5285501892886,5977.1990872788101,5961.8696243683326,5946.6185706755205,5931.3675169827075,5916.194491108854,5901.0214652350005,5885.926085781397,5870.8307063277944,5855.8125283292829,5840.7943503307706,5825.8530241718681,5810.9116980129656]
[null,"NSD 4 - Mid",5722.424994239851,5715.0963417739786,5707.7676893081052,5693.1666644261777,5678.5656395442493,5664.0392923084974,5649.5129450727445,5635.0609607497918,5620.6089764268381,5606.2308972226856,5591.852818018534,5577.5483005876822,5563.2437831568313,5549.0124555416578,5534.7811279264824,5520.6226181693582,5506.4641084122359,5492.3780445555394,5478.2919806988439,5464.2779621728241,5450.2639436468062,5436.3216271059664,5422.3793105651248,5408.508324051837,5394.6373375385501,5380.8373377073158,5367.0373378760823,5353.3079241571513,5339.5785104382212,5325.9193394860959,5312.2601685339705,5298.6708970031486,5285.0816254723268,5271.5618527930619,5258.0420801137961,5244.5914915527101,5231.140902991624]
["Conventional - Gas","Gas-CT-AvgCF - Mid",903.00818696589829,903.00818696589829,903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,"Gas-CT-HighCF - Mid",903.00818696589829,903.00818696589829,903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,"Gas-CC-AvgCF - Mid",1056.2197820617116,1056.2197820617116,1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,"Gas-CC-HighCF - Mid",1056.2197820617116,1056.2197820617116,1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,"Gas-CC-CCS-AvgCF - Mid",2197.6637787233212,2197.6637787233212,2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,"Gas-CC-CCS-HighCF - Mid",2197.6637787233212,2197.6637787233212,2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
["Conventional - Coal","Coal-new-AvgCF-Mid",4103.2963017585589,4103.2963017585589,4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,"Coal-new-HighCF-Mid",4103.2963017585589,4103.2963017585589,4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,"Coal-IGCC-AvgCF-Mid",4403.0668345398099,4403.0668345398099,4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,"Coal-IGCC-HighCF-Mid",4403.0668345398099,4403.0668345398099,4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,"Coal-CCS-AvgCF-Mid",7595.4350059829394,7595.4350059829394,7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,"Coal-CCS-HighCF-Mid",7595.4350059829394,7595.4350059829394,7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
["Conventional - Nuclear","Nuclear - Mid",6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6368.6447459658148,6334.8245519338707,6301.0114040099797,6267.1921045495274,6233.378302199334,6199.5614470891378,6165.7432530308442,6131.930446911605,6098.1123232795744,6064.2914122121947,6030.477667391383,5996.6623658372419,5962.845764888657,5929.0283894642025,5895.2099401363439,5861.3947410969422,5827.5771119136598,5793.7631518273611,5759.942105278682,5726.1250834785924,5692.3080616785028,5658.4910398784132,5624.6740180783245,5590.8569962782349,5557.0399744781453,5523.2229526780557,5489.4059308779661,5455.5889090778765,5421.7718872777868]
["Conventional - Biopower","Dedicated - Mid",3998.0274964600221,3990.9349441079494,3983.8423917558762,3928.4029838811771,3910.4954021131603,3914.4599365395238,3899.5302758543303,3884.5984083925223,3869.6671401548283,3854.7334067038205,3839.8041719431831,3824.8709034677195,3809.9415861986099,3795.0098394375218,3780.0771371402325,3765.1484757106291,3750.2161280398341,3735.2818056517572,3720.3520294214732,3705.4221171899194,3690.4904048402468,3675.5583158599993,3660.6254752671416,3645.695129916734,3630.7630424704867,3615.8331396672879,3600.8990476303034,3585.9673395893506,3571.0356315483973,3556.1039235074441,3541.1722154664913,3526.240507425538,3511.3087993845847,3496.3770913436319,3481.4453833026787,3466.5136752617254,3451.5819672207722]
[null,"CofireOld - Mid",4118.3988823636564,4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,"CofireNew - Mid",4118.3988823636564,4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[]
[]
[null,"Overnight Capital Costs ($/kW)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Mid",1671.7858225677094,1658.3793837472667,1644.8851921216549,1631.301313530061,1617.6257417006311,1603.8563944295781,1592.2026921583256,1576.7226421821188,1563.1546477390445,1551.3693067231732,1541.2400139131373,1532.6431099369197,1525.457945159498,1519.5669908007817,1514.8559115538994,1511.2136767940272,1508.5326422247967,1505.8119956219277,1503.8564424551926,1502.5681093445871,1501.8530480912573,1501.6213519494042,1501.7872021111257,1502.2689747746069,1502.9892990793794,1503.8751738482028,1504.8580112973868,1505.0105764927191,1505.1421806744586,1505.1980731823571,1505.1283418019405,1504.8879897409029,1504.4369982328662,1503.740391449807,1502.7683231779733,1501.4961296973338,1499.9044189830786]
[null,"TRG 2 - Mid",1708.235583537182,1715.074184107631,1697.0693339142106,1681.3908056412083,1667.9295309704778,1656.5760069424516,1647.2204705368158,1631.5484154257674,1617.8328682536885,1605.9417454112127,1595.7457631441162,1587.1185934145451,1579.9369324451986,1574.0806177441245,1569.4327056022128,1565.8795882141831,1563.311080444214,1560.6715831967285,1558.8161418170457,1557.6444277626058,1557.0601057938945,1556.9709559524574,1557.2889238306802,1557.9302330958355,1558.8154475199337,1559.8695934551215,1561.022207238761,1560.380444702902,1559.7220683772082,1558.9908320904462,1558.1355393469194,1557.1101122570324,1555.8736457064526,1554.3904639089781,1552.6301992819083,1550.5678366485372,1548.1837946885439]
[null,"TRG 3 - Mid",1711.4942256390736,1707.9868564610586,1688.30561070867,1670.99724496674,1655.9466493434008,1643.0388131452564,1632.1589794678043,1616.8781457003927,1603.5343033454369,1591.9970431797099,1582.1386601723812,1573.8343115390501,1566.9620880637624,1561.4031335842635,1557.0417251995077,1553.7653928536295,1551.4650087520151,1548.087294501988,1545.4964752936928,1543.5919744653149,1542.2773372786544,1541.4603422821306,1541.0530414557336,1540.9718621725208,1541.1376590449706,1541.4758257254905,1541.9163322601237,1540.5189715006584,1539.1102055548354,1537.6343614832654,1536.0408455470492,1534.2842010408845,1532.3241515191064,1530.1256463934196,1527.6589285893126,1524.8995679308432,1521.8285313257923]
[null,"TRG 4 - Mid",1715.9690369843618,1725.2076244934449,1701.0698699076556,1679.4565006391904,1660.2357414986038,1643.2772326184142,1628.4521372185879,1612.3818369075743,1598.2629415688064,1585.9629947255823,1575.3524686257761,1566.3049121624695,1558.6970122801963,1552.4087034011684,1547.3232377182617,1543.3272947101891,1540.3110606123421,1537.1655039828706,1534.80058653061,1533.1165003423125,1532.0174960908125,1531.4119964732713,1531.2126387967808,1531.3363790666276,1531.7045462073902,1532.2429559517182,1532.8819506344403,1531.6257652890306,1530.3573881041427,1529.0213858606101,1527.5673692374826,1525.9500521201073,1524.1292963633978,1522.0701589145401,1519.7429609054227,1517.1233226130742,1514.192235073268]
[null,"TRG 5 - Mid",1764.0877559266505,1737.7700830668732,1714.1031867595964,1692.9557297747999,1674.1974566511428,1657.6993471026271,1643.3337312506997,1627.5328584820677,1613.6884423558201,1601.6681933658126,1591.3426615286749,1582.5853900421662,1575.2729817965758,1569.2852142679258,1564.5051149698274,1560.8190764408369,1558.1169409449108,1555.2306394483719,1553.1288983599186,1551.7113634547277,1550.8817149143013,1550.5477856509033,1550.6216081307109,1551.0195232674632,1551.6622389790762,1552.4749489889593,1553.3873768109243,1552.2902438232488,1551.17957866334,1549.9993738728115,1548.6986986305012,1547.2317611792237,1545.5579565561036,1543.6419167038287,1541.4535827879624,1538.9682430171556,1536.1666075125752]
[null,"TRG 6 - Mid",1796.7504738246325,1773.2685817872443,1752.3683753549883,1733.929076170293,1717.8300007077569,1703.9507515759931,1692.1713699105658,1682.3725360313963,1674.4357027354063,1668.2433384820613,1663.67902513953,1660.627692141549,1651.4750750293795,1643.7183727444701,1637.2333987355123,1631.899824857262,1627.6012502195967,1624.225296750895,1621.6636632789282,1619.8122407012611,1617.1609438365958,1615.0355669310459,1613.3440577435488,1611.9991124408136,1610.918213210964,1610.0237279399737,1609.2429328448925,1605.0345428128512,1600.8320768467627,1596.5781861302698,1592.2210379664975,1587.7143388973493,1583.0173427897353,1578.094861407913,1572.9172975811584,1567.4606432360767,1561.7065150988828]
[null,"TRG 7 - Mid",1824.3935846645882,1813.495605211524,1804.7839975554848,1798.1860930612536,1793.625324236461,1791.0215606166571,1790.2914045217583,1791.3485367485109,1794.1039920031074,1798.4665495068657,1801.9097743172238,1806.8135153605922,1813.076110934536,1820.5955197909411,1829.2695871052319,1838.9963544448879,1849.6743359297511,1861.2028235545447,1857.138105457746,1853.8722322232627,1851.2932097848761,1849.2940861498573,1843.0550691328435,1837.2309679567354,1831.7283337705596,1826.4597760224301,1821.3439321657993,1816.3055088932929,1811.2752820919736,1806.1901188260317,1800.9929855453292,1795.6329700814872,1790.0652870960014,1784.2512862692793,1778.1584853518816,1771.7605645526132,1765.03740237334]
[null,"TRG 8 - Mid",1857.3419460982848,1861.5284153821558,1867.4272483058203,1875.0234477959973,1884.2933312685298,1895.2050397889275,1907.7190056454917,1921.7884718580412,1929.2118054075036,1938.2409309669558,1948.789259772481,1960.7672180790801,1974.0826058476459,1988.6410116653274,2004.3461810213109,2021.1004316112635,2016.0053045519196,2011.9982923968262,2008.9516703129214,2006.7426167839383,2005.2532719807434,2004.370880364452,1997.8629130668573,1991.7955957962176,1986.0693998060594,1980.5912192949345,1975.2743422833219,1970.0384977663639,1964.8098588448838,1959.5210693504712,1954.1112557776837,1948.5260539265312,1942.7176178888228,1936.6446319550507,1930.2723490577009,1923.5725879504491,1916.5237746273751]
[null,"TRG 9 - Mid",1923.6750556160741,1956.101483501885,1989.3563897766851,2023.5326959659446,2058.7056615784577,2094.9337185947029,2109.7525007144122,2126.2229454494341,2144.291238548491,2163.8964805966825,2184.9711426349436,2207.4416867585846,2231.2290777615635,2256.2493562553846,2249.8433211343154,2244.8879863494194,2241.237424451399,2238.7503469777289,2237.2902037108961,2236.7253606486474,2236.9291896037316,2237.78024971069,2230.8768814656628,2224.452829392666,2218.3994177313466,2212.6149410911021,2207.0046372141396,2201.480743161705,2195.9625033493417,2190.3762032840555,2184.6551872254977,2178.7398919466659,2172.5778611700352,2166.1237631944914,2159.339437579757,2152.193896650243,2144.66337544518]
[null,"TRG 10 - Mid",2030.3856849286938,2103.8841956039128,2176.933407522552,2249.7830891396084,2270.4312164825519,2292.7028128011989,2316.585853268919,2342.0569799802543,2369.0821341671021,2397.6173307201125,2427.6092431312481,2458.9959671724014,2460.4369069925438,2463.5777116645113,2468.2758332805902,2474.3904766592741,2481.7828756819708,2479.8894091188986,2479.1038606088796,2479.2840714216431,2480.2931405861282,2481.9996345427003,2484.2776929383849,2487.0072246276904,2490.0740304269902,2493.3700136776383,2496.7932817104574,2500.2483388891428,2503.6462266741582,2506.9046920824971,2509.9483383194556,2512.7087933925454,2515.1248571131978,2517.1426515043145,2518.7158040885856,2519.8055801597361,2520.3810699671685]
["Offshore Wind","TRG 1 - Mid",5391.5126343022939,5276.7773618920364,5161.7417922099867,5021.1369509697561,4880.5321097295246,4739.927268489294,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,"TRG 2 - Mid",5391.512634302233,5276.7773618920355,5161.7417922099858,5021.1369509697552,4880.5321097295237,4739.9272684892931,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,"TRG 3 - Mid",5391.5126343022639,5276.7773618920355,5161.7417922099858,5021.1369509697552,4880.5321097295237,4739.9272684892931,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,"TRG 4 - Mid",5391.5126343023448,5276.7773618920364,5161.7417922099867,5021.1369509697561,4880.5321097295246,4739.927268489294,4599.3224272490606,4423.2134262879445,4247.1044253268274,4070.9954243657098,4048.3528385278523,4025.7102526899939,4003.0676668521364,3980.425081014278,3957.7824951764201,3935.1399093385621,3912.4973235007046,3901.9307834430379,3891.3642433853706,3880.7977033277039,3870.2311632700366,3859.6646232123699,3849.0980831547031,3838.5315430970354,3827.9650030393686,3817.3984629817014,3806.8319229240342,3794.8216486878946,3782.8113744517541,3770.8011002156145,3758.7908259794744,3746.7805517433344,3734.7702775071948,3722.7600032710548,3710.7497290349147,3698.7394547987751,3686.7291805626332]
[null,"TRG 5 - Mid",5953.3433007831181,5828.2256129827429,5702.807627910568,5546.3253443723688,5389.8430608341687,5233.3607772959695,5076.8784937577675,4882.0418039139568,4687.205114070146,4492.3684242263344,4467.3179926749863,4442.2675611236391,4417.2171295722919,4392.1666980209448,4367.1162664695967,4342.0658349182495,4317.0154033669041,4305.3252019762749,4293.6350005856457,4281.9447991950174,4270.2545978043881,4258.5643964137589,4246.8741950231306,4235.1839936325014,4223.4937922418721,4211.8035908512438,4200.1133894606164,4186.8259250861938,4173.5384607117712,4160.2509963373486,4146.963531962926,4133.6760675885043,4120.3886032140817,4107.1011388396591,4093.813674465237,4080.5262100908144,4067.2387457163932]
[null,"TRG 6 - Mid",5953.3433007831181,5828.2256129827429,5702.807627910568,5546.3253443723688,5389.8430608341687,5233.3607772959695,5076.8784937577675,4882.0418039139568,4687.205114070146,4492.3684242263344,4467.3179926749863,4442.2675611236391,4417.2171295722919,4392.1666980209448,4367.1162664695967,4342.0658349182495,4317.0154033669041,4305.3252019762749,4293.6350005856457,4281.9447991950174,4270.2545978043881,4258.5643964137589,4246.8741950231306,4235.1839936325014,4223.4937922418721,4211.8035908512438,4200.1133894606164,4186.8259250861938,4173.5384607117712,4160.2509963373486,4146.963531962926,4133.6760675885043,4120.3886032140817,4107.1011388396591,4093.813674465237,4080.5262100908144,4067.2387457163932]
[null,"TRG 7 - Mid",5953.3433007831181,5828.2256129827429,5702.807627910568,5546.3253443723688,5389.8430608341687,5233.3607772959695,5076.8784937577675,4882.0418039139568,4687.205114070146,4492.3684242263344,4467.3179926749863,4442.2675611236391,4417.2171295722919,4392.1666980209448,4367.1162664695967,4342.0658349182495,4317.0154033669041,4305.3252019762749,4293.6350005856457,4281.9447991950174,4270.2545978043881,4258.5643964137589,4246.8741950231306,4235.1839936325014,4223.4937922418721,4211.8035908512438,4200.1133894606164,4186.8259250861938,4173.5384607117712,4160.2509963373486,4146.963531962926,4133.6760675885043,4120.3886032140817,4107.1011388396591,4093.813674465237,4080.5262100908144,4067.2387457163932]
[null,"TRG 8 - Mid",6968.7620282760181,6822.3822247310518,6675.702123914305,6491.7726959674073,6307.8432680205096,6123.9138400736119,5939.9844121267151,5711.3004313664742,5482.6164506062341,5253.9324698459932,5224.5302437482478,5195.1280176505034,5165.725791552758,5136.3235654550135,5106.9213393572691,5077.5191132595237,5048.1168871617756,5034.3958483161614,5020.6748094705481,5006.9537706249339,4993.2327317793197,4979.5116929337055,4965.7906540880922,4952.069615242478,4938.3485763968638,4924.6275375512496,4910.9064987056327,4895.3107182097274,4879.714937713823,4864.1191572179187,4848.5233767220134,4832.927596226109,4817.3318157302047,4801.7360352343003,4786.1402547383959,4770.5444742424916,4754.9486937465826]
[null,"TRG 9 - Mid",6968.762028276089,6822.3822247310518,6675.702123914305,6491.7726959674073,6307.8432680205096,6123.9138400736119,5939.9844121267151,5711.3004313664742,5482.6164506062341,5253.9324698459932,5224.5302437482478,5195.1280176505034,5165.725791552758,5136.3235654550135,5106.9213393572691,5077.5191132595237,5048.1168871617756,5034.3958483161614,5020.6748094705481,5006.9537706249339,4993.2327317793197,4979.5116929337055,4965.7906540880922,4952.069615242478,4938.3485763968638,4924.6275375512496,4910.9064987056327,4895.3107182097274,4879.714937713823,4864.1191572179187,4848.5233767220134,4832.927596226109,4817.3318157302047,4801.7360352343003,4786.1402547383959,4770.5444742424916,4754.9486937465826]
[null,"TRG 10 - Mid",6968.762028276079,6822.3822247310518,6675.702123914305,6491.7726959674073,6307.8432680205096,6123.9138400736119,5939.9844121267151,5711.3004313664742,5482.6164506062341,5253.9324698459932,5224.5302437482478,5195.1280176505034,5165.725791552758,5136.3235654550135,5106.9213393572691,5077.5191132595237,5048.1168871617756,5034.3958483161614,5020.6748094705481,5006.9537706249339,4993.2327317793197,4979.5116929337055,4965.7906540880922,4952.069615242478,4938.3485763968638,4924.6275375512496,4910.9064987056327,4895.3107182097274,4879.714937713823,4864.1191572179187,4848.5233767220134,4832.927596226109,4817.3318157302047,4801.7360352343003,4786.1402547383959,4770.5444742424916,4754.9486937465826]
["Solar - Utility PV","Utility PV - 14% - Mid",1977.6525734440991,1897.7474189615091,1801.3062495636389,1704.8650801657686,1608.4239107678984,1511.9827413700282,1415.5415719721575,1348.1845377987729,1280.8275036253883,1213.4704694520037,1146.1134352786191,1078.7564011052348,1066.3391409304788,1053.9218807557229,1041.504620580967,1029.087360406211,1016.670100231455,1006.6601062414064,996.65011225135788,986.64011826130934,976.6301242712608,966.62013028121237,956.61013629116383,946.60014230111528,936.59014831106674,926.5801543210182,916.57016033096988,908.12376325573803,899.67736618050617,891.23096910527431,882.78457203004245,874.33817495481071,865.89177787957885,857.445380804347,848.99898372911514,840.55258665388328,832.10618957865165]
[null,"Utility PV - 20% - Mid",1977.6525734440991,1897.7474189615091,1801.3062495636389,1704.8650801657686,1608.4239107678984,1511.9827413700282,1415.5415719721575,1348.1845377987729,1280.8275036253883,1213.4704694520037,1146.1134352786191,1078.7564011052348,1066.3391409304788,1053.9218807557229,1041.504620580967,1029.087360406211,1016.670100231455,1006.6601062414064,996.65011225135788,986.64011826130934,976.6301242712608,966.62013028121237,956.61013629116383,946.60014230111528,936.59014831106674,926.5801543210182,916.57016033096988,908.12376325573803,899.67736618050617,891.23096910527431,882.78457203004245,874.33817495481071,865.89177787957885,857.445380804347,848.99898372911514,840.55258665388328,832.10618957865165]
[null,"Utility PV - 28% - Mid",1977.6525734440991,1897.7474189615091,1801.3062495636389,1704.8650801657686,1608.4239107678984,1511.9827413700282,1415.5415719721575,1348.1845377987729,1280.8275036253883,1213.4704694520037,1146.1134352786191,1078.7564011052348,1066.3391409304788,1053.9218807557229,1041.504620580967,1029.087360406211,1016.670100231455,1006.6601062414064,996.65011225135788,986.64011826130934,976.6301242712608,966.62013028121237,956.61013629116383,946.60014230111528,936.59014831106674,926.5801543210182,916.57016033096988,908.12376325573803,899.67736618050617,891.23096910527431,882.78457203004245,874.33817495481071,865.89177787957885,857.445380804347,848.99898372911514,840.55258665388328,832.10618957865165]
["Solar - PV Dist Res","Res PV - 12.5% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,"Res PV - 16.1% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
[null,"Res PV - 20.7% - Mid",3284.9810947113901,3096.3247362003567,2927.8205843826468,2759.3164325649368,2590.8122807472269,2422.3081289295169,2253.8039771118065,2150.1501393686576,2046.4963016255087,1942.8424638823599,1839.188626139211,1735.5347883960619,1685.8717804838548,1636.2087725716476,1586.5457646594405,1536.8827567472333,1487.2197488350266,1464.8903700100241,1442.5609911850215,1420.231612360019,1397.9022335350164,1375.5728547100136,1353.2434758850111,1330.9140970600085,1308.584718235006,1286.2553394100034,1263.9259605850007,1256.9394351747319,1249.9529097644631,1242.9663843541944,1235.9798589439256,1228.9933335336564,1222.0068081233876,1215.0202827131188,1208.0337573028501,1201.0472318925813,1194.0607064823121]
["Solar - PV Dist Comm","Comm PV - 11.4% - Mid",2637,2197.3917482712209,2119.2477491312752,2041.1037499913298,1962.9597508513843,1884.8157517114389,1806.6717525714932,1724.3601383484468,1642.0485241254003,1559.7369099023538,1477.4252956793073,1395.1136814562606,1364.3010538172612,1333.4884261782618,1302.6757985392624,1271.863170900263,1241.0505432612631,1219.2028153945264,1197.3550875277897,1175.507359661053,1153.6596317943163,1131.8119039275791,1109.9641760608424,1088.1164481941055,1066.2687203273686,1044.4209924606316,1022.573264593895,1016.8570165309478,1011.1407684680006,1005.4245204050534,999.70827234210617,993.99202427915884,988.27577621621163,982.55952815326441,976.84328009031719,971.12703202736998,965.41078396442265]
[null,"Comm PV - 14.5% - Mid",2637,2197.3917482712209,2119.2477491312752,2041.1037499913298,1962.9597508513843,1884.8157517114389,1806.6717525714932,1724.3601383484468,1642.0485241254003,1559.7369099023538,1477.4252956793073,1395.1136814562606,1364.3010538172612,1333.4884261782618,1302.6757985392624,1271.863170900263,1241.0505432612631,1219.2028153945264,1197.3550875277897,1175.507359661053,1153.6596317943163,1131.8119039275791,1109.9641760608424,1088.1164481941055,1066.2687203273686,1044.4209924606316,1022.573264593895,1016.8570165309478,1011.1407684680006,1005.4245204050534,999.70827234210617,993.99202427915884,988.27577621621163,982.55952815326441,976.84328009031719,971.12703202736998,965.41078396442265]
[null,"Comm PV - 18.7% - Mid",2637,2197.3917482712209,2119.2477491312752,2041.1037499913298,1962.9597508513843,1884.8157517114389,1806.6717525714932,1724.3601383484468,1642.0485241254003,1559.7369099023538,1477.4252956793073,1395.1136814562606,1364.3010538172612,1333.4884261782618,1302.6757985392624,1271.863170900263,1241.0505432612631,1219.2028153945264,1197.3550875277897,1175.507359661053,1153.6596317943163,1131.8119039275791,1109.9641760608424,1088.1164481941055,1066.2687203273686,1044.4209924606316,1022.573264593895,1016.8570165309478,1011.1407684680006,1005.4245204050534,999.70827234210617,993.99202427915884,988.27577621621163,982.55952815326441,976.84328009031719,971.12703202736998,965.41078396442265]
["Solar - CSP","6 hrs TES - Class 1 - Mid",6846,6470.5,6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4441.2,4289.3999999999996,4137.6000000000004,3985.8,3834,3682.2,3530.4,3378.6,3226.8,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075]
[null,"6 hrs TES - Class 3 - Mid",6846,6470.5,6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4441.2,4289.3999999999996,4137.6000000000004,3985.8,3834,3682.2,3530.4,3378.6,3226.8,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075]
[null,"6 hrs TES - Class 5 - Mid",6846,6470.5,6095,5719.5,5343.9999999999991,4968.4999999999991,4593,4441.2,4289.3999999999996,4137.6000000000004,3985.8,3834,3682.2,3530.4,3378.6,3226.8,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075,3075]
[null,"10hrs TES - Class 1 - Mid",8024.8,7618.9666666666672,7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5384.2,5178.6000000000004,4973,4767.3999999999996,4561.8,4356.2,4150.6000000000004,3945,3739.4,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8]
[null,"10hrs TES - Class 3 - Mid",8024.8,7618.9666666666672,7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5384.2,5178.6000000000004,4973,4767.3999999999996,4561.8,4356.2,4150.6000000000004,3945,3739.4,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8]
[null,"10hrs TES - Class 5 - Mid",8024.8,7618.9666666666672,7213.1333333333323,6807.3,6401.4666666666653,5995.6333333333323,5589.8,5384.2,5178.6000000000004,4973,4767.3999999999996,4561.8,4356.2,4150.6000000000004,3945,3739.4,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8,3533.8]
["Geothermal","Hydro / Flash - Mid",4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567]
[null,"Hydro / Binary - Mid",5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465]
[null,"NF EGS / Flash - Mid",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,"NF EGS / Binary - Mid",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
[null,"Deep EGS / Flash - Mid",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,"Deep EGS / Binary - Mid",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
["Hydropower","NPD 1 - Mid",5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997]
[null,"NPD 2 - Mid",5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996]
[null,"NPD 3 - Mid",3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999]
[null,"NPD 4 - Mid",3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999]
[null,"NSD 1 - Mid",6997.72266167,6988.7607482344256,6979.7988347988521,6961.943830530081,6944.0888262613098,6926.3251422732747,6908.5614582852386,6890.8887097031911,6873.2159611211428,6855.6335881272707,6838.0512151333987,6820.5587978643416,6803.0663805952863,6785.6634641990731,6768.260547802859,6750.9466774275152,6733.6328070521713,6716.407527845724,6699.1822486392775,6682.0450707611399,6664.9078928830031,6647.8583964698182,6630.8089000566324,6613.8466302564239,6596.8843604562153,6580.0088974056252,6563.1334343550352,6546.3442882134759,6529.5551420719175,6512.8518929760312,6496.1486438801448,6479.5308719665709,6462.913100052996,6446.3803154811485,6429.8475309093001,6413.3993488044316,6396.9511666995631]
[null,"NSD 2 - Mid",6247.0408507000002,6239.0403279529173,6231.0398052058345,6215.100199358435,6199.1605935110356,6183.3025115467381,6167.4444295824405,6151.6675279139981,6135.8906262455548,6120.1944051096989,6104.4981839738421,6088.8822685481218,6073.2663531224016,6057.7303373491623,6042.194321575922,6026.7377993975078,6011.2812772190928,5995.9038425778481,5980.5264079366034,5965.2276235396685,5949.9288391427335,5934.7083301676594,5919.4878211925834,5904.3451815817116,5889.2025419708407,5874.1373969017222,5859.0722518326047,5844.084164012379,5829.0960761921542,5814.1846707983714,5799.2732654045894,5784.4381676147977,5769.6030698250061,5754.8438423463467,5740.0846148676874,5725.4009141129127,5710.717213358138]
[null,"NSD 3 - Mid",6118.6170122000003,6110.780960578646,6102.9449089572918,6087.3329823128979,6071.7210556685031,6056.1889769761192,6040.6568982837343,6025.204331019424,6009.7517637551118,5994.3782184295142,5979.0046731039147,5963.7097826000081,5948.4148920961015,5933.1982587037819,5917.9816253114604,5902.84285132062,5887.7040773297795,5872.642765030314,5857.5814527308476,5842.5971738195649,5827.6128949082831,5812.7052822681635,5797.7976696280439,5782.9663255489813,5768.1349814699197,5753.3795388348926,5738.6240961998674,5723.9441267056864,5709.2641572115053,5694.6592937411497,5680.054430270794,5665.5243057072421,5650.9941811436902,5636.5383671837517,5622.0825532238132,5607.7007133435518,5593.3188734632904]
[null,"NSD 4 - Mid",5508.1456035900001,5501.091376596939,5494.037149603877,5479.9828682297648,5465.9285868556526,5451.9461867816681,5437.9637867076826,5424.0529649858163,5410.142143263949,5396.3024592425527,5382.4627752211563,5368.693898411494,5354.9250216018327,5341.2265939744411,5327.5281663470487,5313.8998298724619,5300.2714933978759,5286.7128900466305,5273.154286695386,5259.6650308972894,5246.1757750991937,5232.7555363655119,5219.3352976318283,5205.9837179330943,5192.6321382343604,5179.3488870818392,5166.065635929318,5152.8503277528162,5139.6350195763143,5126.4873238870978,5113.3396281978812,5100.2592145072113,5087.1788008165413,5074.1652835542282,5061.151766291915,5048.2048425099483,5035.2579187279816]
["Conventional - Gas","Gas-CT-AvgCF - Mid",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,771.43270631100006,768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,"Gas-CT-HighCF - Mid",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,771.43270631100006,768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,"Gas-CC-AvgCF - Mid",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,909.29951047995439,905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,"Gas-CC-HighCF - Mid",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,909.29951047995439,905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,"Gas-CC-CCS-AvgCF - Mid",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,1706.0298161163639,1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,"Gas-CC-CCS-HighCF - Mid",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,1706.0298161163639,1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
["Conventional - Coal","Coal-new-AvgCF-Mid",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,3298.2519263394033,3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,"Coal-new-HighCF-Mid",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,3298.2519263394033,3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,"Coal-IGCC-AvgCF-Mid",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,3334.6655536319545,3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,"Coal-IGCC-HighCF-Mid",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,3334.6655536319545,3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,"Coal-CCS-AvgCF-Mid",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,"Coal-CCS-HighCF-Mid",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
["Conventional - Nuclear","Nuclear - Mid",5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5486.0752926746272,5456.941915280695,5427.8146075422128,5398.6820007496799,5369.554129275567,5340.4236280942096,5311.2919735167416,5282.1649602154803,5253.033366304574,5223.8993712422762,5194.7715493250989,5165.6423864073486,5136.5121041657794,5107.3811547755313,5078.2492803038613,5049.1202056943148,5019.9890377112424,4990.8610303601599,4961.7269185916175,4932.5962738203216,4903.4656290490257,4874.3349842777297,4845.2043395064338,4816.0736947351379,4786.943049963842,4757.8124051925461,4728.6817604212501,4699.5511156499542,4670.4204708786583]
["Conventional - Biopower","Dedicated - Mid",3717.5439999999999,3710.9490289887999,3704.3540579775995,3652.80402779631,3636.1527608365041,3639.8391614884681,3625.9568981595094,3612.0725828713853,3598.1888247685265,3584.3027744005512,3570.4209071152109,3556.5352891022026,3542.6533450968104,3528.7691420415908,3514.884050486261,3501.002716309647,3487.1179545018231,3473.2313565139352,3459.3489857460058,3445.4664885180396,3431.5823174600864,3417.697796194253,3403.8125760455455,3389.9296760843818,3376.0451562449302,3362.1626677838681,3348.2762839866841,3334.3921169351702,3320.5079498836562,3306.6237828321423,3292.7396157806284,3278.8554487291144,3264.9712816776005,3251.0871146260865,3237.2029475745726,3223.3187805230586,3209.4346134715447]
[null,"CofireOld - Mid",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,3593.0628175394031,3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,"CofireNew - Mid",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,3593.0628175394031,3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[]
[]
[null,"Fixed O&M ($/kW-yr)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 2 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 3 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 4 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 5 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 6 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 7 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 8 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 9 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
[null,"TRG 10 - Mid",51.272429305263152,51.130005890526313,50.987582475789473,50.845159061052634,50.702735646315787,50.560312231578948,50.417888816842101,50.275465402105262,50.133041987368422,49.990618572631575,49.848195157894736,49.705771743157896,49.563348328421057,49.420924913684217,49.278501498947371,49.136078084210531,48.993654669473685,48.851231254736845,48.708807840000006,48.566384425263166,48.42396101052632,48.28153759578948,48.139114181052641,47.996690766315801,47.854267351578962,47.711843936842115,47.569420522105268,47.426997107368429,47.284573692631589,47.14215027789475,46.999726863157903,46.857303448421064,46.714880033684224,46.572456618947385,46.430033204210545,46.287609789473699,46.145186374736852]
["Offshore Wind","TRG 1 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 2 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 3 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 4 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 5 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 6 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 7 - Mid",134.01465438992349,132.67450784602386,131.33436130212462,127.64895830640172,123.96355531067884,120.27815231495595,116.59274931923308,113.91245623143463,111.23216314363617,108.55187005583771,107.78607203075244,107.02027400566716,106.25447598058187,105.4886779554966,104.72287993041132,103.95708190532604,103.19128388024079,103.05726922585087,102.92325457146094,102.78923991707103,102.65522526268111,102.5212106082912,102.38719595390128,102.25318129951135,102.11916664512144,101.98515199073152,101.85113733634155,101.70522218064181,101.55930702494206,101.41339186924232,101.26747671354258,101.12156155784282,100.97564640214308,100.82973124644334,100.68381609074359,100.53790093504385,100.39198577934405]
[null,"TRG 8 - Mid",164.94111309529032,163.29170196433705,161.64229083338418,157.10641022326368,152.57052961314321,148.03464900302274,143.49876839290224,140.19994613099647,136.90112386909067,133.60230160718487,132.6597809609261,131.7172603146673,130.77473966840847,129.8322190221497,128.8896983758909,127.9471777296321,127.00465708337327,126.83971597027799,126.6747748571827,126.50983374408742,126.34489263099212,126.17995151789684,126.01501040480154,125.85006929170626,125.68512817861097,125.5201870655157,125.35524595242036,125.17565806848221,124.99607018454407,124.81648230060593,124.63689441666779,124.45730653272963,124.27771864879149,124.09813076485335,123.91854288091521,123.73895499697706,123.55936711303886]
[null,"TRG 9 - Mid",164.94111309529032,163.29170196433705,161.64229083338418,157.10641022326368,152.57052961314321,148.03464900302274,143.49876839290224,140.19994613099647,136.90112386909067,133.60230160718487,132.6597809609261,131.7172603146673,130.77473966840847,129.8322190221497,128.8896983758909,127.9471777296321,127.00465708337327,126.83971597027799,126.6747748571827,126.50983374408742,126.34489263099212,126.17995151789684,126.01501040480154,125.85006929170626,125.68512817861097,125.5201870655157,125.35524595242036,125.17565806848221,124.99607018454407,124.81648230060593,124.63689441666779,124.45730653272963,124.27771864879149,124.09813076485335,123.91854288091521,123.73895499697706,123.55936711303886]
[null,"TRG 10 - Mid",164.94111309529032,163.29170196433705,161.64229083338418,157.10641022326368,152.57052961314321,148.03464900302274,143.49876839290224,140.19994613099647,136.90112386909067,133.60230160718487,132.6597809609261,131.7172603146673,130.77473966840847,129.8322190221497,128.8896983758909,127.9471777296321,127.00465708337327,126.83971597027799,126.6747748571827,126.50983374408742,126.34489263099212,126.17995151789684,126.01501040480154,125.85006929170626,125.68512817861097,125.5201870655157,125.35524595242036,125.17565806848221,124.99607018454407,124.81648230060593,124.63689441666779,124.45730653272963,124.27771864879149,124.09813076485335,123.91854288091521,123.73895499697706,123.55936711303886]
["Solar - Utility PV","Utility PV - 14% - Mid",17,16,15.2,14.399999999999999,13.599999999999998,12.799999999999997,11.999999999999996,11.199999999999996,10.399999999999995,9.5999999999999943,8.7999999999999936,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Utility PV - 20% - Mid",17,16,15.2,14.399999999999999,13.599999999999998,12.799999999999997,11.999999999999996,11.199999999999996,10.399999999999995,9.5999999999999943,8.7999999999999936,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Utility PV - 28% - Mid",17,16,15.2,14.399999999999999,13.599999999999998,12.799999999999997,11.999999999999996,11.199999999999996,10.399999999999995,9.5999999999999943,8.7999999999999936,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
["Solar - PV Dist Res","Res PV - 12.5% - Mid",20,18,17.2,16.399999999999999,15.599999999999998,14.799999999999997,13.999999999999996,13.199999999999996,12.399999999999995,11.599999999999994,10.799999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Res PV - 16.1% - Mid",20,18,17.2,16.399999999999999,15.599999999999998,14.799999999999997,13.999999999999996,13.199999999999996,12.399999999999995,11.599999999999994,10.799999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Res PV - 20.7% - Mid",20,18,17.2,16.399999999999999,15.599999999999998,14.799999999999997,13.999999999999996,13.199999999999996,12.399999999999995,11.599999999999994,10.799999999999994,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["Solar - PV Dist Comm","Comm PV - 11.4% - Mid",15,13.5,12.9,12.3,11.700000000000001,11.100000000000001,10.500000000000002,9.9000000000000021,9.3000000000000025,8.7000000000000028,8.1000000000000032,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,"Comm PV - 14.5% - Mid",15,13.5,12.9,12.3,11.700000000000001,11.100000000000001,10.500000000000002,9.9000000000000021,9.3000000000000025,8.7000000000000028,8.1000000000000032,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
[null,"Comm PV - 18.7% - Mid",15,13.5,12.9,12.3,11.700000000000001,11.100000000000001,10.500000000000002,9.9000000000000021,9.3000000000000025,8.7000000000000028,8.1000000000000032,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5]
["Solar - CSP","6 hrs TES - Class 1 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"6 hrs TES - Class 3 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"6 hrs TES - Class 5 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"10hrs TES - Class 1 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"10hrs TES - Class 3 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,"10hrs TES - Class 5 - Mid",66,64.333333333333329,62.666666666666664,61,59.333333333333336,57.666666666666671,56,54.4,52.8,51.199999999999996,49.599999999999994,47.999999999999993,46.399999999999991,44.79999999999999,43.199999999999989,41.599999999999987,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
["Geothermal","Hydro / Flash - Mid",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,"Hydro / Binary - Mid",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,"NF EGS / Flash - Mid",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"NF EGS / Binary - Mid",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,"Deep EGS / Flash - Mid",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"Deep EGS / Binary - Mid",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
["Hydropower","NPD 1 - Mid",111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,"NPD 2 - Mid",30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,"NPD 3 - Mid",118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,"NPD 4 - Mid",40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[null,"NSD 1 - Mid",124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,"NSD 2 - Mid",40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,"NSD 3 - Mid",116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,"NSD 4 - Mid",28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
["Conventional - Gas","Gas-CT-AvgCF - Mid",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,"Gas-CT-HighCF - Mid",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,"Gas-CC-AvgCF - Mid",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,"Gas-CC-HighCF - Mid",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,"Gas-CC-CCS-AvgCF - Mid",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,"Gas-CC-CCS-HighCF - Mid",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
["Conventional - Coal","Coal-new-AvgCF-Mid",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,"Coal-new-HighCF-Mid",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,"Coal-IGCC-AvgCF-Mid",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,"Coal-IGCC-HighCF-Mid",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,"Coal-CCS-AvgCF-Mid",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,"Coal-CCS-HighCF-Mid",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
["Conventional - Nuclear","Nuclear - Mid",94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006,94.721680000000006]
["Conventional - Biopower","Dedicated - Mid",107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999]
[null,"CofireOld - Mid",34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885]
[null,"CofireNew - Mid",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[]
[]
[null,"Variable O&M ($/MWh)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Offshore Wind","TRG 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 5 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 6 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 7 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 8 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 9 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 10 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - Utility PV","Utility PV - 14% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility PV - 20% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility PV - 28% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - PV Dist Res","Res PV - 12.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Res PV - 16.1% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Res PV - 20.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - PV Dist Comm","Comm PV - 11.4% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comm PV - 14.5% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comm PV - 18.7% - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - CSP","6 hrs TES - Class 1 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"6 hrs TES - Class 3 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"6 hrs TES - Class 5 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 1 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 3 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 5 - Mid",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Geothermal","Hydro / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NF EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NF EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deep EGS / Flash - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deep EGS / Binary - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydropower","NPD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 1 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 2 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 3 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 4 - Mid",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Conventional - Gas","Gas-CT-AvgCF - Mid",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,"Gas-CT-HighCF - Mid",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,"Gas-CC-AvgCF - Mid",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,"Gas-CC-HighCF - Mid",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,"Gas-CC-CCS-AvgCF - Mid",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,"Gas-CC-CCS-HighCF - Mid",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
["Conventional - Coal","Coal-new-AvgCF-Mid",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,"Coal-new-HighCF-Mid",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,"Coal-IGCC-AvgCF-Mid",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,"Coal-IGCC-HighCF-Mid",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,"Coal-CCS-AvgCF-Mid",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,"Coal-CCS-HighCF-Mid",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
["Conventional - Nuclear","Nuclear - Mid",2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002,2.1742400000000002]
["Conventional - Biopower","Dedicated - Mid",5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996]
[null,"CofireOld - Mid",6.6564862610864877,6.7950487483952164,6.933611235703947,7.0721737230126758,7.2107362103214063,7.3492986976301351,7.5022828799113466,7.655267062192558,7.8082512444737704,7.961235426754981,8.1142196090361924,8.2831265078861271,8.4520334067360636,8.6209403055860001,8.7898472044359348,8.9587541032858695,9.1452409678341269,9.3317278323823842,9.5182146969306434,9.7047015614789007,9.8911884260271599,10.09708499322385,10.302981560420541,10.50887812761723,10.71477469481392,10.920671262010611,11.147997709297254,11.375324156583897,11.602650603870542,11.829977051157186,12.057303498443831,12.308290264952671,12.559277031461512,12.810263797970352,13.061250564479195,13.312237330988035,13.312237330988035]
[null,"CofireNew - Mid",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[]
[]
[null,"Levelized Cost of Energy ($/MWh)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - Mid",47.816333946807752,46.9754828817643,46.19860949807633,45.481968100561041,44.821916468815061,44.214916179136139,43.65753212255391,43.14643311416971,42.678390867355525,42.250281502587455,41.859083971242484,41.501881205317773,41.175859519576626,40.878308979458652,40.606622987180899,40.358298649647864,40.13093654850779,39.922241024835067,39.730019646836844,39.55218388028284,39.38674843574249,39.231831958416677,39.085656338305931,38.946547216087112,38.812933523225517,38.683348171806649,38.556427318715699,38.43091083351969,38.305642044403093,38.179567900394069,38.0517388712531,37.921309085439326,37.787536192144273,37.649781269314204,37.507509145571639,37.360288078293898,37.207790121523246]
[null,"TRG 2 - Mid",50.604710096776259,50.215581022838919,49.282699733057449,48.419373708996524,47.621188879252529,46.883892760084102,46.203390434549625,45.684308065086839,45.210175940578836,44.777754353448536,44.383905493923223,44.025595040636844,43.699891892586137,43.403968917566921,43.135102864168744,42.890675096569446,42.668171688030611,42.46528347470538,42.279623293790294,42.108993376024493,41.951301724767198,41.804563148977984,41.666898822442825,41.536537111492038,41.411813368968936,41.291170949531278,41.173160699887319,41.056788160624691,40.940501644911194,40.823176488761263,40.703796839479075,40.581456055008594,40.455356805546579,40.324811221372286,40.189241481291859,40.048179709185128,39.901268606890952]
[null,"TRG 3 - Mid",51.930140607796524,51.386212402669976,50.48196167270207,49.646159261860213,48.874562152895763,48.163065436565837,47.507700243444717,46.974388307433756,46.487278248584268,46.043040458292623,45.638449934057796,45.270387926870711,44.935841676948414,44.631905194186636,44.355779178050469,44.10477178308242,43.876298724535268,43.647289962064889,43.436305666620072,43.241061375793841,43.059385684018473,42.889220983517049,42.728622697140366,42.57575981863792,42.428914397343846,42.286482279939307,42.146972293924122,42.009259757339123,41.871823171066247,41.733511422273459,41.593286609018172,41.450224183808302,41.303512795625679,41.152454182306812,40.996463515408713,40.835069041402008,40.667912476947293]
[null,"TRG 4 - Mid",53.477986417756327,53.377538924588265,52.490410374807524,51.671903824777402,50.917861898903418,50.224246876689477,49.58714007776841,49.003902386342837,48.469647911989121,47.980820140982665,47.533980230476082,47.125808266473776,46.753102538120096,46.41277990971895,46.101875305978751,45.817542085915854,45.557051738858462,45.31812805905593,45.097937312244184,44.894106132754409,44.70437878479563,44.52661791340249,44.35880372995026,44.199034555394796,44.045526267945029,43.896613056066556,43.750746554093652,43.607103226776132,43.463753602417846,43.319502766002188,43.173273389136632,43.024105869163613,42.8711581553926,42.713705627730469,42.551141445080397,42.382976163473749,42.208838137002843]
[null,"TRG 5 - Mid",56.60519533313871,55.609792120238502,54.690125948967243,53.841762649783973,53.06039054702665,52.341820840004168,51.681987058579089,51.076945700755417,50.522875135624382,50.016077300214413,49.552975863248207,49.130117586185577,48.744171615481214,48.391929918118407,48.070306791633499,47.77633929964972,47.50718699966859,47.260132281399045,47.032579732638368,46.822056936943682,46.626213699541687,46.442822863954511,46.269779495373776,46.105101479519682,45.946928978223632,45.793525246054202,45.643275759249491,45.494688781501502,45.346395027305206,45.197147890071292,45.045823311530299,44.891419945057706,44.733058992348838,44.5699840945354,44.401561713277495,44.22728074967165,44.046752979784536]
[null,"TRG 6 - Mid",64.140942295728692,63.013022815328881,61.970923113217829,61.009618706841493,60.124223914914637,59.309992289246942,58.562315997848472,57.876726503513446,57.248893453410162,56.674626468075012,56.149873105660511,55.670720404171497,55.233394167938464,54.834259193668636,54.469818984911306,54.136716154929765,53.831732118254237,53.551787460818339,53.293941261375323,53.05539195515027,52.797908483376311,52.5550210752887,52.324316799350996,52.103528212287607,51.890532190111145,51.68335030722676,51.480147317743459,51.194205472667967,50.910038499183202,50.626235457234273,50.341535279742907,50.05482521401462,49.765138926710129,49.471654700603118,49.173694203900155,48.870720439384833,48.562336626814378]
[null,"TRG 7 - Mid",78.346920326982655,76.969188307924526,75.696283496698996,74.522068584655258,73.440575806228011,72.446007466403387,71.532735187193055,70.695300736510305,69.928414671824456,69.226958525381519,68.585982348882666,68.000706501877175,67.466520769154812,66.978984930692519,66.533828083481907,66.126949244348538,65.754416973189095,65.412469825085964,65.097515708248409,64.806132373032582,64.53506692854377,64.281236780475382,64.04172855441405,63.813798763313919,63.594873216006221,63.382548093262699,63.174588742156075,62.968930429584766,62.763677965510517,62.557105929015783,62.347658517598894,62.133949773231322,61.914763356300462,61.689052394904436,61.455940012319566,61.214718799533159,60.964851418062956]
[null,"TRG 8 - Mid",101.71217051502876,99.923559867044162,98.271038860876544,96.746639868886362,95.342615369130982,94.051438630125972,92.865802732587895,91.778621645496273,90.783028590053462,89.872378494191267,89.040245155246765,88.28042355222415,87.586928574071834,86.953995802278001,86.376080630446822,85.847859046894271,85.364227445889043,84.920302302862197,84.511420021116564,84.133137989941119,83.781233215065299,83.451703786029498,83.140767488228306,82.84486263971371,82.560647353253856,82.285000923252383,82.015022260553266,81.748030870687771,81.481566364750989,81.213388752875929,80.941478248584076,80.664035562259528,80.379481607674961,80.086457306342027,79.783824272284548,79.470664127265366,79.146279283383976]
[null,"TRG 9 - Mid",137.59095702872213,135.17141652982716,132.93597111559305,130.87384258511764,128.97455048592499,127.22791304015536,125.62404623407791,124.15336399771543,122.80657713935466,121.57469672912571,120.44902973202994,119.42118231623587,118.48305813275265,117.62685937408007,116.84508607544497,116.13053567530663,115.47630387432164,114.87578491455167,114.32267012380993,113.81094976831143,113.33491120002246,112.88914084164355,112.46852232308343,112.06823757097034,111.68376585326597,111.31088564099805,110.94567249094526,110.58450036895904,110.22404098830287,109.86126420664847,109.49343776141184,109.11812766674947,108.73319781656193,108.33680971982956,107.92742342693766,107.50379660335136,107.06498558827266]
[null,"TRG 10 - Mid",231.68839640214077,227.61414871602923,223.84989758103578,220.37749363334572,217.17929035256273,214.23814105890111,211.53740144508799,209.06093036159328,206.79308580559285,204.7187313830963,202.8232289554212,201.09244420999491,199.51274446344803,198.07099830477372,196.7545757713518,195.55134938941291,194.44969305987203,193.43848361810404,192.50709770802791,191.64541558312288,190.84381775737978,190.09318834779904,189.3849117318922,188.71087499884791,188.06346572119912,187.43557529732155,186.82059538610218,186.21242013527157,185.60544506723755,184.9945677475848,184.37518733940897,183.74320527181536,183.09502457141997,182.42754941668321,181.73818669774164,181.02484445657603,180.28593366967684]
["Offshore Wind","TRG 1 - Mid",164.59022315394259,161.5674037795587,158.54495014765683,153.49079498472409,148.49310422445291,143.55093685705714,138.66337266156637,131.15257540512104,123.95334059313517,117.04667566745064,116.29033079558477,115.53527250391923,114.7814975120211,114.02900255058995,113.27778436141088,112.52783969730707,111.77916532209247,111.39312092645491,111.00797697057499,110.62373030769251,110.24037780569243,109.8579163470197,109.47634282859472,109.09565416172951,108.71584727204417,108.33691909938439,107.95886659773902,107.55405879084648,107.15014309803671,106.74711657342826,106.34497628409464,105.94371930999368,105.5433427438965,105.14384369131737,104.74521927044387,104.34746661206788,103.95058285951623]
[null,"TRG 2 - Mid",179.52412841912346,176.22703699318171,172.93034449494692,167.41760635574488,161.96645585206741,156.57586659268404,151.24483486142918,143.05255402385504,135.20010489206453,127.66677163990207,126.84180068291514,126.01823304250858,125.19606514060298,124.37529341126182,123.55591430063978,122.7379242669311,121.92131978031819,121.50024808887821,121.08015853756527,120.66104769410151,120.24291214218303,119.82574848138704,119.40955332707954,118.99432331032396,118.58005507779011,118.166745291664,117.75439062955826,117.31285305024736,116.87228852996802,116.43269385554774,115.99406582794424,115.55640126216875,115.11969698720817,114.68394984594899,114.24915669510089,113.81531440512144,113.38241986014049]
[null,"TRG 3 - Mid",196.42150541965714,192.81408135308379,189.20709376255115,183.17547932820372,177.21124935182027,171.31328083499153,165.48047558862163,156.51711144862057,147.92556504602976,139.68317071581953,138.78055089125448,137.87946646785093,136.97991353074937,136.08188817837615,135.18538652238669,134.29040468760945,133.39693881198917,132.93623452532555,132.47660482091436,132.01804594342099,131.56055415498815,131.10412573513463,130.64875698065399,130.19444420551463,129.74118374076048,129.28897193441188,128.83780515136795,128.35470866293869,127.87267682092511,127.39170610972067,126.91179302917929,126.43293409453085,125.9551258362967,125.47836480020565,125.00264754711114,124.52797065290817,124.0543307084512]
[null,"TRG 4 - Mid",231.25129555543288,227.00419701481951,222.75761234690881,215.656461944596,208.63464472512985,201.69083855814321,194.82375052181163,184.2709876485111,174.15597385621322,164.45202436622463,163.3893504834503,162.32848426174161,161.26942109204955,160.21215638096689,159.15668555066134,158.10300403880942,157.05110729852976,156.50871015657077,155.96757814358799,155.42770683834453,154.88909184018013,154.35172876889149,153.81561326461338,153.28074098770111,152.74710761861292,152.21470885779422,151.68354042556186,151.11478045913725,150.54727392401296,149.98101668118912,149.41600460986788,148.8522336073539,148.2896995889547,147.72839848788206,147.16832625515408,146.60947885949776,146.05185228725225]
[null,"TRG 5 - Mid",179.56091125213291,176.25204046441081,172.94349525591699,167.41894261459427,161.95616176786831,156.55412792953695,151.21183952866386,143.00613623526326,135.14096919474042,127.59559694937617,126.76871928622081,125.94324750271893,125.11917800210834,124.29650719954226,123.47523152202983,122.6553474083764,121.83685130912374,121.41511698394217,120.99436716916345,120.57459843031741,120.155807348978,119.73799052267101,119.32114456478203,118.90526610446531,118.49035178655346,118.07639827146708,117.66340223512617,117.22112386227772,116.77982135204238,116.33949149203758,115.90013108412309,115.46173694432488,115.02430590275847,114.58783480355405,114.15232050478122,113.71775987837442,113.28414981005908]
[null,"TRG 6 - Mid",190.9924620735147,187.47293561297667,183.95375545931583,178.07748816114326,172.26692529192732,166.52097682356271,160.83857742118494,152.11046692028265,143.74457254375207,135.71883235144645,134.83931241796893,133.96128786794947,133.08475487564181,132.20970962797398,131.33614832448441,130.46406717725884,129.59346241086661,129.14487882691364,128.69734243115141,128.25084957045792,127.80539660877672,127.36097992701869,126.91759592296437,126.47524101116682,126.03391162285541,125.59360420584019,125.15431522441713,124.68387967826646,124.21448212196471,123.74611913861634,123.278787326475,122.81248329886235,122.34720368408676,121.88294512536335,121.41970428073405,120.95747782298847,120.49626243958504]
[null,"TRG 7 - Mid",200.44944342644055,196.75564780497803,193.06221563775892,186.89498528449869,180.79671271141481,174.76625391771978,168.80249081855126,159.64220840176711,150.86207722101682,142.43894294038921,141.51587362532811,140.5943737375556,139.67443926189364,138.75606619646632,137.83925055263239,136.92398835491917,136.01027564095588,135.53948046528552,135.06978432927212,134.60118339890957,134.13367385810218,133.66725190856195,133.20191376970561,132.73765567855307,132.27447388962625,131.81236467484862,131.35132432344602,130.85759518686046,130.36495543613452,129.87340148518547,129.38292976382957,128.89353671769729,128.40521880814788,127.91797251218534,127.43179432237491,126.94668074675954,126.46262830877724]
[null,"TRG 8 - Mid",200.55077320957298,196.83680599567558,193.12308922024334,186.92786953479995,180.80194346610332,174.74416351768912,168.75340844855572,159.56382582337733,150.75558056685645,142.30544259510478,141.37812108337937,140.45237791630339,139.52820908611318,138.60561059904569,137.68457847529052,136.76510874894299,135.84719746795787,135.3748944770133,134.90369384265085,134.43359171778897,133.96458427330293,133.49666769792117,133.02983819812221,132.56409199803244,132.09942533932465,131.63583448111714,131.17331569987402,130.67788151691278,130.18354018060634,129.69028809088499,129.19812166361041,128.70703733048953,128.21703153898895,127.72810075225043,127.24024144900616,126.75345012349527,126.26772328538044]
[null,"TRG 9 - Mid",211.06427887121791,207.15561375261765,203.24721220125855,196.72721951097625,190.28015302793298,183.90480510027146,177.59999570799141,167.92866610466996,158.65866478063785,149.76554385755716,148.7896092200499,147.81533566900913,146.84271898657175,145.8717549696089,144.90243942967592,143.93476819296291,142.96873710024596,142.47167449312113,141.97577203159614,141.48102566691318,140.98743136921263,140.49498512742409,140.00368294915762,139.51352086059651,139.02449490639003,138.53660114954772,138.04983567133408,137.52842926196763,137.00817298973317,136.48906306583393,135.97109571823967,135.45426719159616,134.93857374713505,134.42401166258469,133.91057723208132,133.39826676608101,132.88707659127186]
[null,"TRG 10 - Mid",227.45969751177242,223.2474082968167,219.03540312293737,212.00893908533743,205.06106614390964,198.19048283671239,191.39591748009698,180.97332149240555,170.9832288610294,161.39929260275909,160.34754761480633,159.29759274608756,158.24942345109713,157.20303520020821,156.15842347961885,155.11558379129863,154.07451165293622,153.53883735093839,153.00441331435076,152.47123517990906,151.93929860471533,151.40859926612004,150.87913286160571,150.35089510867033,149.82388174471271,149.29808852691795,148.7735112321441,148.21160210763728,147.65093246261765,147.09149821397565,146.53329529667079,145.9763196636338,145.42056728566988,144.86603415136219,144.31271626697642,143.76060965636592,143.20971036087676]
["Solar - Utility PV","Utility PV - 14% - Mid",168.77109816012694,161.69673829323955,153.49019245363121,145.28364661402287,137.07710077441456,128.87055493480622,120.66400909519787,114.73562155316921,108.80723401114057,102.87884646911192,96.950458927083289,91.022071385054659,90.049428255665347,89.076785126276008,88.104141996886696,87.13149886749737,86.158855738108031,85.374773602224096,84.590691466340175,83.80660933045624,83.022527194572305,82.238445058688384,81.454362922804449,80.670280786920515,79.88619865103658,79.102116515152645,78.318034379268724,77.656428681417609,76.994822983566493,76.333217285715378,75.671611587864263,75.010005890013133,74.348400192162018,73.686794494310888,73.025188796459787,72.363583098608643,71.701977400757556]
[null,"Utility PV - 20% - Mid",118.13976871208887,113.18771680526768,107.44313471754185,101.69855262981602,95.95397054209019,90.209388454364372,84.464806366638513,80.314935087218458,76.165063807798404,72.01519252837835,67.86532124895831,63.715449969538263,63.034599778965742,62.353749588393207,61.672899397820686,60.992049207248158,60.311199016675623,59.76234152155687,59.213484026438124,58.664626531319378,58.115769036200611,57.566911541081872,57.018054045963119,56.469196550844366,55.920339055725613,55.37148156060686,54.822624065488114,54.359500076992333,53.896376088496545,53.433252100000765,52.970128111504984,52.507004123009196,52.043880134513415,51.580756146017627,51.117632157521854,50.654508169026059,50.191384180530292]
[null,"Utility PV - 28% - Mid",84.38554908006347,80.848369146619774,76.745096226815605,72.641823307011435,68.53855038720728,64.435277467403111,60.332004547598935,57.367810776584605,54.403617005570283,51.43942323455596,48.475229463541645,45.511035692527329,45.024714127832674,44.538392563138004,44.052070998443348,43.565749433748685,43.079427869054015,42.687386801112048,42.295345733170087,41.90330466522812,41.511263597286153,41.119222529344192,40.727181461402225,40.335140393460257,39.94309932551829,39.551058257576322,39.159017189634362,38.828214340708804,38.497411491783247,38.166608642857689,37.835805793932131,37.505002945006567,37.174200096081009,36.843397247155444,36.512594398229893,36.181791549304322,35.850988700378778]
["Solar - PV Dist Res","Res PV - 12.5% - Mid",299.82716688263588,281.83056750674206,266.6571446482161,251.48372178969018,236.31029893116431,221.13687607263839,205.96345321411241,196.3484810107378,186.73350880736325,177.11853660398867,167.5035644006141,157.88859219723952,153.63187605321266,149.37515990918584,145.11844376515899,140.86172762113216,136.60501147710539,134.69111557497826,132.77721967285115,130.86332377072404,128.94942786859693,127.03553196646979,125.12163606434271,123.20774016221557,121.29384426008849,119.3799483579614,117.46605245583426,116.86722333221132,116.26839420858842,115.66956508496551,115.07073596134259,114.47190683771963,113.87307771409672,113.27424859047382,112.67541946685091,112.07659034322798,111.47776121960503]
[null,"Res PV - 16.1% - Mid",232.78506745546264,218.81255241206679,207.03194460265226,195.2513367932377,183.47072898382319,171.69012117440866,159.90951336499407,152.44447283442375,144.97943230385343,137.51439177328311,130.04935124271279,122.58431071214248,119.27940687361232,115.97450303508217,112.669599196552,109.36469535802185,106.05979151949174,104.57384749610111,103.08790347271052,101.60195944931991,100.11601542592929,98.630071402538647,97.14412737914806,95.65818335575743,94.172239332366829,92.686295308976227,91.200351285585597,90.735421841778972,90.270492397972362,89.805562954165765,89.340633510359154,88.875704066552501,88.41077462274589,87.945845178939294,87.480915735132683,87.015986291326058,86.551056847519433]
[null,"Res PV - 20.7% - Mid",181.05505246535986,170.18754076494085,161.02484580206288,151.86215083918489,142.69945587630696,133.53676091342896,124.37406595055097,118.56792331566292,112.7617806807749,106.95563804588689,101.14949541099885,95.343352776110834,92.772872012809586,90.202391249508366,87.631910486207119,85.061429722905899,82.490948959604708,81.335214719189764,80.179480478774863,79.023746238359934,77.868011997945018,76.712277757530074,75.556543517115173,74.40080927670023,73.245075036285328,72.089340795870413,70.933606555455484,70.571994765828094,70.210382976200734,69.848771186573373,69.487159396946012,69.125547607318623,68.763935817691262,68.402324028063902,68.040712238436541,67.679100448809166,67.317488659181791]
["Solar - PV Dist Comm","Comm PV - 11.4% - Mid",268.68572452054264,224.89571904855012,216.77786715146621,208.66001525438239,200.54216335729853,192.42431146021468,184.30645956313083,175.78770538438306,167.26895120563529,158.75019702688752,150.23144284813972,141.71268866939195,138.74867868329122,135.78466869719043,132.82065871108969,129.85664872498896,126.89263873888814,124.79100416460547,122.68936959032277,120.5877350160401,118.48610044175743,116.38446586747469,114.28283129319202,112.18119671890931,110.07956214462661,107.97792757034389,105.87629299606124,105.32642050416899,104.77654801227673,104.22667552038449,103.67680302849224,103.12693053659999,102.57705804470773,102.02718555281548,101.47731306092324,100.92744056903096,100.37756807713872]
[null,"Comm PV - 14.5% - Mid",211.24256962304736,176.81456532092909,170.43225417425623,164.04994302758342,157.66763188091059,151.28532073423776,144.90300958756492,138.20550630220464,131.50800301684433,124.810499731484,118.11299644612366,111.41549316076333,109.08516806824275,106.75484297572214,104.42451788320156,102.09419279068098,99.76386769816034,98.111548101827765,96.459228505495162,94.806908909162573,93.154589312829984,91.502269716497352,89.849950120164763,88.19763052383216,86.545310927499543,84.89299133116694,83.240671734834365,82.808358189484593,82.376044644134822,81.943731098785051,81.511417553435294,81.079104008085508,80.646790462735737,80.214476917385966,79.782163372036209,79.349849826686423,78.917536281336666]
[null,"Comm PV - 18.7% - Mid",163.79771441359284,137.10220305633538,132.15335216720402,127.2045012780727,122.25565038894136,117.30679949981003,112.35794861067869,107.1646974001052,101.97144618953169,96.778194978958169,91.584943768384647,86.39169255781114,84.584755988744377,82.777819419677598,80.970882850610835,79.163946281544071,77.357009712477264,76.075799330294245,74.794588948111212,73.513378565928193,72.232168183745173,70.950957801562112,69.669747419379092,68.388537037196059,67.107326655013011,65.826116272829978,64.544905890646959,64.209689505215323,63.87447311978368,63.539256734352044,63.204040348920408,62.868823963488765,62.533607578057115,62.198391192625479,61.863174807193843,61.5279584217622,61.192742036330564]
["Solar - CSP","6 hrs TES - Class 1 - Mid",303.05608440245703,287.44939095239323,271.84269750232937,256.23600405226557,240.62931060220174,225.02261715213788,209.41592370207405,202.72912424659998,196.04232479112591,189.35552533565183,182.66872588017776,175.98192642470366,169.29512696922956,162.60832751375551,155.92152805828141,149.23472860280734,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326,142.54792914733326]
[null,"6 hrs TES - Class 3 - Mid",230.31271252077832,218.50224180181112,206.69177108284387,194.8813003638767,183.07082964490945,171.2603589259422,159.44988820697498,154.38960753796758,149.32932686896015,144.26904619995275,139.20876553094536,134.14848486193793,129.0882041929305,124.02792352392312,118.96764285491568,113.90736218590826,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086,108.84708151690086]
[null,"6 hrs TES - Class 5 - Mid",224.35711482286308,212.85744596492134,201.35777710697954,189.85810824903783,178.35843939109603,166.85877053315423,155.35910167521246,150.43198628696842,145.50487089872436,140.5777555104803,135.65064012223624,130.72352473399218,125.7964093457481,120.86929395750407,115.94217856925999,111.01506318101592,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187,106.08794779277187]
[null,"10hrs TES - Class 1 - Mid",234.61116837380911,223.40281495994057,212.19446154607198,200.98610813220347,189.77775471833493,178.56940130446637,167.36104789059786,161.47737910594276,155.59371032128774,149.7100415366327,143.82637275197766,137.94270396732261,132.05903518266757,126.17536639801253,120.29169761335747,114.40802882870243,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738,108.52436004404738]
[null,"10hrs TES - Class 3 - Mid",176.95837628035682,168.55211121995541,160.14584615955397,151.73958109915259,143.33331603875118,134.92705097834977,126.52078591794837,122.10803432945707,117.69528274096579,113.2825311524745,108.86977956398323,104.45702797549195,100.04427638700066,95.631524798509389,91.218773210018099,86.80602162152681,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552,82.39327003303552]
[null,"10hrs TES - Class 5 - Mid",168.16388257118615,160.18505471724583,152.20622686330549,144.22739900936517,136.24857115542488,128.26974330148454,120.29091544754424,116.10254105846774,111.91416666939128,107.72579228031481,103.53741789123833,99.349043502161862,95.16066911308539,90.972294724008918,86.783920334932446,82.59554594585596,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488,78.407171556779488]
["Geothermal","Hydro / Flash - Mid",78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196]
[null,"Hydro / Binary - Mid",104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927]
[null,"NF EGS / Flash - Mid",130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,"NF EGS / Binary - Mid",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
[null,"Deep EGS / Flash - Mid",130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,"Deep EGS / Binary - Mid",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
["Hydropower","NPD 1 - Mid",147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032]
[null,"NPD 2 - Mid",117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741]
[null,"NPD 3 - Mid",110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362]
[null,"NPD 4 - Mid",90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063]
[null,"NSD 1 - Mid",161.78726500701185,161.60776136495153,161.42825772289123,161.0706289287406,160.71300013459,160.35720045016063,160.00140076573123,159.64742248213153,159.29344419853183,158.94127610282865,158.5891080071255,158.23874168961899,157.88837537211251,157.53980172229447,157.19122807247643,156.84443797983869,156.49764788720094,156.1526322412353,155.80761659526965,155.46436558465956,155.1211145740495,154.77961978909516,154.4381250041408,154.09837733433395,153.75862966452712,153.42062070016794,153.08261173580877,152.74633166558073,152.41005159535268,152.07549200955594,151.74093242375918,151.40808491269385,151.07523740162847,150.74409215397804,150.41294690632756,150.08349621320048,149.75404552007333]
[null,"NSD 2 - Mid",131.07689211905324,130.91797903623876,130.75906595342431,130.44246015351189,130.12585435359946,129.81086784932512,129.49588134505075,129.18250731179685,128.86913327854293,128.5573617895929,128.2455903006429,127.93541391095934,127.62523752127581,127.31664816540153,127.00805880952727,126.70104842200509,126.39403803448289,126.08859854985555,125.78315906522823,125.47928179761877,125.17540453000932,124.87308203438036,124.57075953875137,124.26998374964566,123.96920796053995,123.66997143292008,123.37073490530024,123.07302895328924,122.77532300127824,122.47914017983868,122.18295735839915,121.88829022249364,121.59362308658811,121.30046295033965,121.00730281409118,120.71564285288211,120.42398289167305]
[null,"NSD 3 - Mid",150.44537089105629,150.28012758008009,150.1148842691039,149.78566662556426,149.4564489820246,149.12891513800574,148.80138129398685,148.47552415301567,148.14966701204446,147.8254762519783,147.50128549191211,147.17875337114398,146.85622125037582,146.53533938216484,146.21445751395382,145.89521751155903,145.57597750916423,145.25837098584475,144.94076446252527,144.62478238640625,144.30880031028727,143.99443493976176,143.68006956923625,143.36731251756333,143.05455546589042,142.7433989914631,142.43224251703577,142.12267758797921,141.81311265892265,141.50513153362988,141.19715040833711,140.89074534520114,140.58434028206514,140.27950224921113,139.9746642163571,139.67138611731193,139.36810801826681]
[null,"NSD 4 - Mid",113.92216051023655,113.78259278901724,113.64302506779788,113.36496142926039,113.08689779072286,112.81025632207965,112.5336148534364,112.258389560868,111.98316426829955,111.70934643352305,111.43552859874656,111.16311168304986,110.89069476735315,110.61967168713136,110.34864860690959,110.0790122785579,109.80937595020622,109.54111929011979,109.27286263003336,109.0059780097147,108.739093389396,108.47357427013293,108.20805515086984,107.94389444905748,107.67973374724515,107.41692492417138,107.15411610109763,106.89265152826496,106.63118695543227,106.3710600941285,106.11093323282475,105.85213754433775,105.59334185585072,105.33586971168296,105.07839756751521,104.8222429738472,104.5660883801792]
["Conventional - Gas","Gas-CT-AvgCF - Mid",310.06636941770728,292.02014293379466,293.94318117282148,295.08933454229896,296.50364647939176,297.98316769857996,299.1736307412682,298.15776105669715,297.74459020540189,299.34153649963821,300.55895843296537,301.44489924275086,299.0494373067088,297.50340978399379,296.47849246734489,296.17217421866525,295.36592294192036,293.72020651034677,292.59407848400895,291.65693763232673,290.61564676930976,289.4807330023724,288.94710583178181,287.9470830387146,286.90723771216949,286.50941687748775,285.40007441668615,284.60317635661551,283.80627829654492,283.00938023647433,282.21248217640374,281.41558411633315,280.61868605626256,279.82178799619192,279.02488993612138,278.22799187605074,277.43109381598015]
[null,"Gas-CT-HighCF - Mid",102.84478493344687,84.798558449534255,86.721596688561078,90.209603906692365,92.191992009866539,94.387154185218662,96.863478555162999,96.415728546934503,96.582824336951688,98.747962558075187,100.53335843606692,102.01658896563259,101.50246524454511,101.38454008619374,101.67686350420915,102.28018390517512,102.44667351221671,101.67448529825927,101.22413387064898,100.87720340985155,100.43603573969334,99.985926895473938,100.1423793783681,99.724765165439607,99.416525007532044,99.602139711718792,99.174768691575451,99.047265001964149,98.919761312352847,98.792257622741573,98.664753933130271,98.537250243518969,98.409746553907681,98.282242864296379,98.154739174685091,98.027235485073788,97.899731795462486]
[null,"Gas-CC-AvgCF - Mid",67.434324509564945,55.461698650544747,56.827707786890329,59.232035001518767,60.661601227945106,62.244924335545036,64.03938920031699,63.838782929171927,64.059797202375449,65.659269761636367,67.008770525346733,68.031878082504733,67.693532892437673,67.62228973083694,67.832960175537124,68.252528423177466,68.371088301831591,67.839347441284531,67.527116947147832,67.285101782276215,66.978093488404255,66.666166545385636,66.773579380835386,66.482588899048267,66.269417129939995,66.395402818367813,66.099146445554737,66.009977872836686,65.920809300118634,65.831640727400583,65.742472154682517,65.653303581964465,65.564135009246428,65.474966436528362,65.385797863810311,65.296629291092259,65.207460718374207]
[null,"Gas-CC-HighCF - Mid",53.739101346651282,41.766475487631084,43.132484623976666,45.684356420639268,47.147250461959004,48.773185096016689,50.640256949572517,50.474500003162674,50.731003049592864,52.365329834419541,53.749668820337575,54.809162832806358,54.57475299514811,54.583601647510456,54.868532829752759,55.34091537875193,55.515612237447556,55.034788220644622,54.763071159892043,54.557065824944388,54.286590247985288,54.01565109733383,54.164329397335422,53.908939075575894,53.739218677318654,53.900857340152349,53.645441421463538,53.596449952774769,53.547458484086,53.498467015397232,53.449475546708456,53.400484078019687,53.351492609330926,53.30250114064215,53.253509671953381,53.204518203264612,53.155526734575844]
[null,"Gas-CC-CCS-AvgCF - Mid",108.36784553396393,94.939375646112211,96.515257139260171,98.956973391963189,100.54599287591034,101.54509070114588,103.2565691756401,102.83311147906025,102.88700532967206,104.51481345433842,105.86323303175823,106.77918452600889,105.91886644065823,105.44194883759812,105.30595850709027,105.47902387308775,105.29767813951185,104.39148927856161,103.77007058222001,103.24362271101029,102.64129338013734,102.01866259710641,101.87362272578225,101.29263918819245,100.77457608858008,100.66922201663112,100.06497506305479,99.699205085498448,99.333435107942122,98.967665130385797,98.601895152829456,98.236125175273131,97.870355197716805,97.504585220160465,97.138815242604124,96.773045265047813,96.407275287491473]
[null,"Gas-CC-CCS-HighCF - Mid",79.642839093979774,66.214369206128069,67.790250699276029,70.538961186692589,72.19732545366611,73.622869278884323,75.584340253809614,75.311694703360303,75.518078852052568,77.296709863890683,78.795921161543561,79.866717721421637,79.338677634006871,79.131409840676753,79.249747766418835,79.620820785251851,79.646199865316888,78.933023961582165,78.477297640522409,78.104712761499343,77.657617231667501,77.201922318532098,77.224547710272219,76.796351497631164,76.451694718466896,76.499269312816409,76.061563814171109,75.860600539145906,75.659637264120704,75.458673989095502,75.257710714070299,75.056747439045097,74.855784164019894,74.654820888994692,74.45385761396949,74.252894338944287,74.051931063919085]
["Conventional - Coal","Coal-new-AvgCF-Mid",116.48267618000165,114.79519223561238,114.05018521674444,112.87573655439938,113.64076678499444,114.11673327879345,114.19246342537595,113.981676779412,113.75394960984438,113.59014479730814,113.30371780875298,113.09503686482711,112.91575870165484,112.65458167281776,112.39948128987756,112.16774832713365,111.96412363304555,111.86542064602196,111.7737710951472,111.67608790018723,111.58314083299426,111.43756193847565,111.34052244483473,111.22159754284147,111.14063924703377,111.03348933454717,110.93804028749857,110.72585214162312,110.51366399574766,110.3014758498722,110.08928770399676,109.8770995581213,109.66491141224584,109.4527232663704,109.24053512049494,109.0283469746195,108.81615882874405]
[null,"Coal-new-HighCF-Mid",90.623073996420757,88.935590052031486,88.190583033163563,87.310063965475365,88.141487898823584,88.550636012515582,88.686511502223652,88.535888093580866,88.368321607956062,88.264692474737529,88.038409551900543,87.889902269168132,87.770768946799393,87.56975687266457,87.374821111506719,87.203232264037581,87.059772451138969,87.02124712833853,86.989746502953736,86.952215139053123,86.919430523119999,86.83401433048121,86.797143486169389,86.738371434190782,86.717577275394206,86.670578530769788,86.635304907427113,86.483278341735172,86.331251776043217,86.179225210351277,86.027198644659336,85.875172078967395,85.723145513275455,85.571118947583514,85.419092381891573,85.267065816199633,85.115039250507692]
[null,"Coal-IGCC-AvgCF-Mid",128.1822684666472,126.41756427929201,125.55537955569055,124.15051187704,124.64050306247094,124.9348126389379,124.38621224699021,123.85103012231211,123.29629716122739,122.80135959698619,122.2008534695639,121.83593068561329,121.01146215049653,120.2882687884873,119.61207016629683,119.10955980957073,118.60724750232643,118.23185495554219,117.93700579482316,117.66932157624581,117.40196743114984,117.05778031593651,116.7529965581011,116.47015035789752,116.16338640603522,115.89019565701682,115.58984582146383,115.1946995213021,114.79955322114037,114.40440692097864,114.00926062081692,113.61411432065518,113.21896802049345,112.82382172033171,112.42867542016998,112.03352912000827,111.63838281984651]
[null,"Coal-IGCC-HighCF-Mid",99.465105467162942,97.700401279807764,96.838216556206305,95.748751801143982,96.309987149588309,96.532596860447029,96.161987198375243,95.728002046777846,95.275771277343836,94.882043439180492,94.382718729885113,94.122120211041846,93.539352211741289,93.009368620274657,92.51452370527916,92.14975131150976,91.791931756772271,91.550414982990446,91.368285362685498,91.204162882531961,91.041430576282778,90.810929794593349,90.620396492202531,90.440278044424701,90.252208668922691,90.081852428236587,89.894886056368222,89.611775354252345,89.328664652136467,89.04555395002059,88.762443247904713,88.479332545788836,88.196221843672973,87.913111141557081,87.630000439441204,87.346889737325341,87.06377903520945]
[null,"Coal-CCS-AvgCF-Mid",203.66803244723843,201.4283772324751,200.27769948464325,199.80573576474919,198.49308355333352,196.02479703723856,193.41926434406253,192.18010677522713,191.05048235882265,189.98306291296893,188.63086357497122,187.83246109626404,186.9040744294108,185.68010349098645,184.84236451172862,183.86270429753048,182.807381962047,181.96180897488176,181.2650854741141,180.37413665050093,179.6049262627244,178.82535218971509,178.1211296347424,177.25615478200143,176.58873579679405,175.80459782797345,175.0809464535794,174.20415193103454,173.32735740848966,172.45056288594481,171.57376836339989,170.69697384085504,169.82017931831012,168.94338479576527,168.06659027322038,167.1897957506755,166.31300122813064]
[null,"Coal-CCS-HighCF-Mid",154.983943210875,152.74428799611167,151.59361024827982,151.12164652838575,150.38941627504008,148.59544332039334,146.71440771017788,145.72782134893686,144.81486868853639,143.96411334111812,142.87566695892934,142.30459167811108,141.64828269782086,140.75814507032868,140.14636851635052,139.43918719667906,138.68539062179781,138.11016002083522,137.64344916303949,137.03595837283856,136.51697598993536,135.97638520249342,135.50286774324906,134.90826323508563,134.46544376701127,133.93192806580583,133.44492546548688,132.81672797815764,132.18853049082844,131.56033300349924,130.93213551617001,130.3039380288408,129.67574054151157,129.04754305418237,128.41934556685317,127.79114807952394,127.16295059219473]
["Conventional - Nuclear","Nuclear - Mid",105.96140442928309,104.1351289200431,104.3296434713231,104.7186725738831,104.92399348912309,104.94560621704309,104.92399348912309,105.1185080404031,105.3670544114831,105.18764399991545,104.87865088425697,104.79650963980653,104.55234600866426,104.2973354334335,104.05311342361784,103.71170575966508,103.34861468246088,103.12596928355053,102.92503187298237,102.72407376886528,102.52309839198729,102.3437254479749,102.16433822863851,101.99580057912277,101.83803698983175,101.69112853755432,101.53331952146037,101.08379217915233,100.63426483684428,100.18473749453621,99.735210152228163,99.285682809920104,98.836155467612059,98.386628125304,97.937100782995941,97.487573440687896,97.038046098379851]
["Conventional - Biopower","Dedicated - Mid",150.21435639074826,150.06850300645513,149.92264962216194,148.78257692895588,148.41432002005786,148.49584790092896,148.18882985873609,147.88176643572379,147.57471533533678,147.26761353956016,146.96060425620823,146.65351202232887,146.34650104224787,146.03944010136155,145.73235951054079,145.42536201734106,145.1182887191664,144.81117481231038,144.50415439401345,144.19713117894543,143.89007094570582,143.58300296732156,143.27591953254907,142.96888741069435,142.66181946385575,142.35479644267525,142.04768727282851,141.74062712819475,141.43356698356095,141.12650683892716,140.81944669429336,140.51238654965957,140.2053264050258,139.89826626039201,139.59120611575821,139.28414597112442,138.97708582649065]
[null,"CofireOld - Mid",129.95593042225062,130.09449290955936,130.23305539686811,129.42125120948461,129.34514200788192,129.69974929933755,129.65826470139541,129.61672224590001,129.57518804627861,129.53360536190161,129.49212489421859,129.46647145163973,129.44091119443112,129.4152859026722,129.38966168734777,129.36410377600157,129.35605868763068,129.3479722676982,129.33997876911405,129.33197587591178,129.3239386442666,129.33531030493663,129.34666273563579,129.35806625047951,129.36943327091939,129.38084222469024,129.4136026317918,129.44640779934824,129.4792129669047,129.51201813446113,129.54482330201756,129.60128878879621,129.65775427557486,129.71421976235348,129.7706852491321,129.82715073591078,129.63262945618055]
[null,"CofireNew - Mid",124.21247032126092,124.21247032126092,124.21247032126092,123.2621036465687,123.04743195765732,123.26347676180424,122.84754255330429,122.4315504872511,122.01556667707192,121.59953438213714,121.18360430389632,120.98904396246752,120.79457680640897,120.6000446158001,120.40551350162576,120.21104869142962,120.01651673851049,119.82194345402971,119.62746309089732,119.43297333314683,119.23844923695336,119.04392433042671,118.84938019392914,118.65488714157618,118.46035759481938,118.26586998139354,118.07130394120847,117.87678266147825,117.68226138174805,117.48774010201785,117.29321882228766,117.09869754255743,116.90417626282724,116.70965498309704,116.51513370336684,116.32061242363665,116.12609114390645]

{"sheet":"High Case Summary Data","index":17,"n_rows":414,"n_cols":39,"rows_kept":414,"cut":false,"hidden":false,"merged":[]}
["* This tab summarizes the high case data from the individual technology tabs"]
[]
[null,"Net Capacity Factor"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - High",0.5115685106238268,0.51720272958997637,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734,0.52229685488540734]
[null,"TRG 2 - High",0.49139785000000002,0.50139785000000003,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004,0.50539785000000004]
[null,"TRG 3 - High",0.47955420000000004,0.48705420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005,0.49055420000000005]
[null,"TRG 4 - High",0.46660554999999998,0.47660554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999,0.47910554999999999]
[null,"TRG 5 - High",0.45028949999999995,0.45278949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996,0.45528949999999996]
[null,"TRG 6 - High",0.4030543730769231,0.40586303461538464,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619,0.40867169615384619]
[null,"TRG 7 - High",0.3338992409090909,0.33808873636363634,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179,0.34227823181818179]
[null,"TRG 8 - High",0.26080181666666669,0.26577375000000003,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338,0.27074568333333338]
[null,"TRG 9 - High",0.19816025714285715,0.20425718571428572,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429,0.21035411428571429]
[null,"TRG 10 - High",0.12280647,0.12852748,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849,0.13424849]
["Offshore Wind","TRG 1 - High",0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047,0.47425895065325047]
[null,"TRG 2 - High",0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061,0.43480721621182061]
[null,"TRG 3 - High",0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729,0.39740244508359729]
[null,"TRG 4 - High",0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948,0.33754788847036948]
[null,"TRG 5 - High",0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682,0.46954546363361682]
[null,"TRG 6 - High",0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457,0.44144156480848457]
[null,"TRG 7 - High",0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859,0.42061484373887859]
[null,"TRG 8 - High",0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381,0.49436284990699381]
[null,"TRG 9 - High",0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881,0.46973771367266881]
[null,"TRG 10 - High",0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994,0.43587876392829994]
["Solar - Utility PV","Utility PV - 14% - High",0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,"Utility PV - 20% - High",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Utility PV - 28% - High",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
["Solar - PV Dist Res","Res PV - 12.5% - High",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,"Res PV - 16.1% - High",0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161,0.161]
[null,"Res PV - 20.7%  - High",0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
["Solar - PV Dist Comm","Comm PV - 11.4% - High",0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114,0.114]
[null,"Comm PV - 14.5% - High",0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,"Comm PV - 18.7%  - High",0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187,0.187]
["Solar - CSP","6 hrs TES - Class 1 - High",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,"6 hrs TES - Class 3 - High",0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,"6 hrs TES - Class 5 - High",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,"10hrs TES - Class 1 - High",0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,"10hrs TES - Class 3 - High",0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"10hrs TES - Class 5 - High",0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
["Geothermal","Hydro / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Hydro / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"NF EGS / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"NF EGS / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,"Deep EGS / Flash - High",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,"Deep EGS / Binary - High",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
["Hydropower","NPD 1 - High",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,"NPD 2 - High",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,"NPD 3 - High",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,"NPD 4 - High",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,"NSD 1 - High",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,"NSD 2 - High",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,"NSD 3 - High",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,"NSD 4 - High",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
["Conventional - Gas","Gas-CT-AvgCF - High",4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
[null,"Gas-CT-HighCF - High",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Gas-CC-AvgCF - High",0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,"Gas-CC-HighCF - High",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,"Gas-CC-CCS-AvgCF - High",0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998,0.47799999999999998]
[null,"Gas-CC-CCS-HighCF - High",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
["Conventional - Coal","Coal-new-AvgCF-High",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-new-HighCF-High",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Coal-IGCC-AvgCF-High",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-IGCC-HighCF-High",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Coal-CCS-AvgCF-High",0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999,0.60899999999999999]
[null,"Coal-CCS-HighCF-High",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Conventional - Nuclear","Nuclear - High"]
["Conventional - Biopower","Dedicated - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,"CofireOld - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[null,"CofireNew - High",0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002,0.52100000000000002]
[]
[]
[null,"CAPEX"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - High",1736.8220930547111,1722.8941132751195,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692,1708.8749669066692]
[null,"TRG 2 - High",1774.6898326202436,1781.7944703052849,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616,1763.0891904925616]
[null,"TRG 3 - High",1778.0752433107295,1774.4314294952017,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936,1753.9845385237936]
[null,"TRG 4 - High",1782.7241349940023,1792.3221245676607,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036,1767.2453564342036]
[null,"TRG 5 - High",1832.7147815351339,1805.3732913492424,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615,1780.7856989521615]
[null,"TRG 6 - High",1866.6481534411701,1842.2527624008148,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219,1820.5394904069219]
[null,"TRG 7 - High",1895.3666441589908,1884.0447085209275,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584,1874.9941995150584]
[null,"TRG 8 - High",1929.5967717838937,1933.9461042438104,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799,1940.0744151833799]
[null,"TRG 9 - High",1998.5103901172304,2032.1982797922492,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214,2066.7468775497214]
[null,"TRG 10 - High",2109.3723055923051,2185.7300754837097,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049,2261.6210678751049]
["Offshore Wind","TRG 1 - High",5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189,5857.7472418739189]
[null,"TRG 2 - High",5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562,5857.7472418738562]
[null,"TRG 3 - High",5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888,5857.747241873888]
[null,"TRG 4 - High",5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726,5857.7472418739726]
[null,"TRG 5 - High",6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874]
[null,"TRG 6 - High",6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874]
[null,"TRG 7 - High",6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874,6441.4343990007874]
[null,"TRG 8 - High",7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129,7496.3552242668129]
[null,"TRG 9 - High",7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866,7496.3552242668866]
[null,"TRG 10 - High",7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766,7496.3552242668766]
["Solar - Utility PV","Utility PV - 14% - High",2024.2031346704669,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561]
[null,"Utility PV - 20% - High",2024.2031346704669,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561]
[null,"Utility PV - 28% - High",2024.2031346704669,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561,1942.4171494312561]
["Solar - PV Dist Res","Res PV - 12.5% - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,"Res PV - 16.1% - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,"Res PV - 20.7%  - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
["Solar - PV Dist Comm","Comm PV - 11.4% - High",2699.0704726412869,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962]
[null,"Comm PV - 14.5% - High",2699.0704726412869,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962]
[null,"Comm PV - 18.7%  - High",2699.0704726412869,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962,2249.1145940782962]
["Solar - CSP","6 hrs TES - Class 1 - High",7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122]
[null,"6 hrs TES - Class 3 - High",7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122]
[null,"6 hrs TES - Class 5 - High",7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122,7112.3249692297122]
[null,"10hrs TES - Class 1 - High",8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031]
[null,"10hrs TES - Class 3 - High",8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031]
[null,"10hrs TES - Class 5 - High",8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031,8336.9829700664031]
["Geothermal","Hydro / Flash - High",5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643,5048.8218564939643]
[null,"Hydro / Binary - High",6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041,6041.5615164746041]
[null,"NF EGS / Flash - High",8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,"NF EGS / Binary - High",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
[null,"Deep EGS / Flash - High",8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653,8954.5559530547653]
[null,"Deep EGS / Binary - High",13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554,13463.893450895554]
["Hydropower","NPD 1 - High",6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265,6168.8592219080265]
[null,"NPD 2 - High",5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522,5614.8432572577522]
[null,"NPD 3 - High",4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023,4131.4182453372023]
[null,"NPD 4 - High",3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241,3895.2034946842241]
[null,"NSD 1 - High",7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046,7269.9499874876046]
[null,"NSD 2 - High",6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004,6490.0649468641004]
[null,"NSD 3 - High",6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969,6356.6451289838969]
[null,"NSD 4 - High",5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851,5722.424994239851]
["Conventional - Gas","Gas-CT-AvgCF - High",903.00818696589829,903.00818696589829,903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,"Gas-CT-HighCF - High",903.00818696589829,903.00818696589829,903.00818696589829,892.02997407495786,889.36692954163016,886.01212634810031,879.98422695251725,877.32097845047861,874.60078704079649,871.93719984048232,869.27463450378605,866.47464179498127,857.65524793933753,850.96054673283368,844.78554600762777,840.52131459311067,835.96127062791277,831.86631878249932,828.69839292247548,825.9315869045414,823.11831135543662,819.90806224673008,816.67308609652446,813.94285364160487,810.51321293280012,807.77816626986623,804.58120004356181,801.44319298512664,798.30518592669148,795.16717886825643,792.02917180982126,788.8911647513861,785.75315769295105,782.61515063451589,779.47714357608072,776.33913651764567,773.20112945921051]
[null,"Gas-CC-AvgCF - High",1056.2197820617116,1056.2197820617116,1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,"Gas-CC-HighCF - High",1056.2197820617116,1056.2197820617116,1056.2197820617116,1043.3789177213152,1040.4783845813799,1036.7698862886095,1030.4508708406379,1027.4179200869746,1024.3293178738129,1021.2959405988962,1018.2639561026745,1015.0972282565403,1006.0516927170273,999.08126992211805,992.61832805431561,988.0218781567205,983.136254196462,978.70494079853609,975.17904039015104,972.04509040297194,968.86563335076028,965.29844928921887,961.70709930572116,958.60880305445767,954.82721276622067,951.72432005836424,948.16995890338512,944.67332937407741,941.1766998447697,937.68007031546199,934.18344078615428,930.68681125684668,927.19018172753897,923.69355219823126,920.19692266892355,916.70029313961584,913.20366361030824]
[null,"Gas-CC-CCS-AvgCF - High",2197.6637787233212,2197.6637787233212,2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
[null,"Gas-CC-CCS-HighCF - High",2197.6637787233212,2197.6637787233212,2197.6637787233212,2170.9459469541557,2164.9108425858399,2127.7970756227519,2106.0401277233805,2092.9148859649408,2079.643593967081,2066.5174174115027,2053.3939533271382,2039.917724962203,2010.9994371066364,1987.5317056696729,1965.397415196855,1948.164729500319,1930.1733857914578,1913.3753904643959,1898.9551163757178,1885.5643582574771,1872.0542980930759,1857.5258021678378,1842.9338268616439,1829.6366844959241,1814.5450626556458,1801.2356192953903,1786.7414494632062,1772.3982558303812,1758.055062197556,1743.7118685647308,1729.3686749319058,1715.0254812990806,1700.6822876662557,1686.3390940334305,1671.9959004006053,1657.6527067677803,1643.3095131349551]
["Conventional - Coal","Coal-new-AvgCF-High",4103.2963017585589,4103.2963017585589,4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,"Coal-new-HighCF-High",4103.2963017585589,4103.2963017585589,4103.2963017585589,4053.410972914895,4042.1427244799024,4053.4830485746252,4043.2752631907247,4033.0644408284184,4022.8540518219943,4012.6411178210519,4002.4335492369846,3992.22095774933,3982.0132576188375,3971.8021437849643,3961.5910864537982,3951.3835094590581,3941.172408101665,3930.9591372252867,3920.7507438473986,3910.5418573402499,3900.3311683871984,3890.120436899264,3879.9086960183745,3869.6996365755263,3859.488661519069,3849.2798875688359,3839.0669969499745,3828.8564558348057,3818.6459147196365,3808.4353736044673,3798.2248324892985,3788.0142913741292,3777.80375025896,3767.5932091437912,3757.382668028622,3747.1721269134528,3736.961585798284]
[null,"Coal-IGCC-AvgCF-High",4403.0668345398099,4403.0668345398099,4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,"Coal-IGCC-HighCF-High",4403.0668345398099,4403.0668345398099,4403.0668345398099,4349.5370816756276,4337.4456197584841,4349.6144228968305,4319.4060796323538,4302.2310677523583,4284.8345359616005,4267.6573596603685,4250.4849877458564,4232.7792161398065,4191.7581317370714,4158.9668337033427,4128.187730527291,4104.811031816932,4080.2879194615984,4057.5667063485666,4038.4361000983636,4020.8597434782487,4003.1034680640855,3983.8087790094132,3964.4183479538224,3946.9835342967936,3926.8388531169148,3909.3859209934185,3890.1426345936816,3871.1281061068898,3852.1135776200981,3833.0990491333064,3814.0845206465146,3795.0699921597229,3776.0554636729312,3757.0409351861394,3738.0264066993477,3719.011878212556,3699.9973497257643]
[null,"Coal-CCS-AvgCF-High",7595.4350059829394,7595.4350059829394,7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
[null,"Coal-CCS-HighCF-High",7595.4350059829394,7595.4350059829394,7595.4350059829394,7595.4350059829394,7496.9265850115571,7382.483009515674,7259.5223553768683,7216.6563154260548,7179.8830813051027,7143.1111468162089,7098.3473558499509,7059.7656947040723,7013.5890418186609,6956.9313088188192,6918.5812750137911,6872.3365296614584,6821.1619899216339,6775.2798498402835,6736.2424186273811,6688.1343088378389,6645.6659540484134,6605.1060376419473,6565.9510842941836,6520.0641991556831,6481.9454762574669,6439.410207734677,6399.2465014261406,6357.05495257659,6314.8634037270403,6272.6718548774907,6230.480306027941,6188.2887571783913,6146.0972083288416,6103.9056594792919,6061.7141106297422,6019.5225617801925,5977.3310129306428]
["Conventional - Nuclear","Nuclear - High"]
["Conventional - Biopower","Dedicated - High",3998.0274964600221,3990.9349441079494,3983.8423917558762,3928.4029838811771,3910.4954021131603,3914.4599365395238,3899.5302758543303,3884.5984083925223,3869.6671401548283,3854.7334067038205,3839.8041719431831,3824.8709034677195,3809.9415861986099,3795.0098394375218,3780.0771371402325,3765.1484757106291,3750.2161280398341,3735.2818056517572,3720.3520294214732,3705.4221171899194,3690.4904048402468,3675.5583158599993,3660.6254752671416,3645.695129916734,3630.7630424704867,3615.8331396672879,3600.8990476303034,3585.9673395893506,3571.0356315483973,3556.1039235074441,3541.1722154664913,3526.240507425538,3511.3087993845847,3496.3770913436319,3481.4453833026787,3466.5136752617254,3451.5819672207722]
[null,"CofireOld - High",4118.3988823636564,4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[null,"CofireNew - High",4118.3988823636564,4118.3988823636564,4118.3988823636564,4072.1844909281285,4061.7454448991944,4072.2512627191331,4062.7946429001108,4053.3352095863779,4043.876177738945,4034.4147881768167,4024.9583692038664,4015.4972969503247,4006.0407561111233,3996.5810527744925,3987.1214017826746,3977.6649750179727,3968.205283239708,3958.7435815919707,3949.2863985197268,3939.8287586063811,3930.3694488846477,3920.9100997580667,3911.4498155172523,3901.9920153941148,3892.5324406226136,3883.0749049833994,3873.6135556109725,3864.154382848099,3854.6952100852254,3845.2360373223519,3835.7768645594783,3826.3176917966048,3816.8585190337312,3807.3993462708577,3797.9401735079841,3788.4810007451106,3779.021827982237]
[]
[]
[null,"Overnight Capital Costs ($/kW)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - High",1671.7858225677094,1658.3793837472667,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549,1644.8851921216549]
[null,"TRG 2 - High",1708.235583537182,1715.074184107631,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106,1697.0693339142106]
[null,"TRG 3 - High",1711.4942256390736,1707.9868564610586,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867,1688.30561070867]
[null,"TRG 4 - High",1715.9690369843618,1725.2076244934449,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556,1701.0698699076556]
[null,"TRG 5 - High",1764.0877559266505,1737.7700830668732,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964,1714.1031867595964]
[null,"TRG 6 - High",1796.7504738246325,1773.2685817872443,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883,1752.3683753549883]
[null,"TRG 7 - High",1824.3935846645882,1813.495605211524,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848,1804.7839975554848]
[null,"TRG 8 - High",1857.3419460982848,1861.5284153821558,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203,1867.4272483058203]
[null,"TRG 9 - High",1923.6750556160741,1956.101483501885,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851,1989.3563897766851]
[null,"TRG 10 - High",2030.3856849286938,2103.8841956039128,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552,2176.933407522552]
["Offshore Wind","TRG 1 - High",5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939,5391.5126343022939]
[null,"TRG 2 - High",5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233,5391.512634302233]
[null,"TRG 3 - High",5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639,5391.5126343022639]
[null,"TRG 4 - High",5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448,5391.5126343023448]
[null,"TRG 5 - High",5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181]
[null,"TRG 6 - High",5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181]
[null,"TRG 7 - High",5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181,5953.3433007831181]
[null,"TRG 8 - High",6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181,6968.7620282760181]
[null,"TRG 9 - High",6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089,6968.762028276089]
[null,"TRG 10 - High",6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079,6968.762028276079]
["Solar - Utility PV","Utility PV - 14% - High",1977.6525734440991,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091]
[null,"Utility PV - 20% - High",1977.6525734440991,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091]
[null,"Utility PV - 28% - High",1977.6525734440991,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091,1897.7474189615091]
["Solar - PV Dist Res","Res PV - 12.5% - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,"Res PV - 16.1% - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
[null,"Res PV - 20.7%  - High",3284.9810947113901,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567,3096.3247362003567]
["Solar - PV Dist Comm","Comm PV - 11.4% - High",2637,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209]
[null,"Comm PV - 14.5% - High",2637,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209]
[null,"Comm PV - 18.7%  - High",2637,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209,2197.3917482712209]
["Solar - CSP","6 hrs TES - Class 1 - High",6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846]
[null,"6 hrs TES - Class 3 - High",6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846]
[null,"6 hrs TES - Class 5 - High",6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846,6846]
[null,"10hrs TES - Class 1 - High",8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8]
[null,"10hrs TES - Class 3 - High",8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8]
[null,"10hrs TES - Class 5 - High",8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8,8024.8]
["Geothermal","Hydro / Flash - High",4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567,4567]
[null,"Hydro / Binary - High",5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465,5465]
[null,"NF EGS / Flash - High",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,"NF EGS / Binary - High",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
[null,"Deep EGS / Flash - High",8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100,8100]
[null,"Deep EGS / Binary - High",12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179,12179]
["Hydropower","NPD 1 - High",5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997,5937.8628529899997]
[null,"NPD 2 - High",5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996,5404.5923246599996]
[null,"NPD 3 - High",3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999,3976.7149884099999]
[null,"NPD 4 - High",3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999,3749.3454306399999]
[null,"NSD 1 - High",6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167,6997.72266167]
[null,"NSD 2 - High",6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002,6247.0408507000002]
[null,"NSD 3 - High",6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003,6118.6170122000003]
[null,"NSD 4 - High",5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001,5508.1456035900001]
["Conventional - Gas","Gas-CT-AvgCF - High",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,771.43270631100006,768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,"Gas-CT-HighCF - High",869.1945425319999,869.1945425319999,869.1945425319999,858.62741493637793,856.06408958861391,852.83490886891002,847.03272752304963,844.46920584429665,841.8508735167876,839.28702582250469,836.72416172758733,834.02901630504152,825.53986956372273,819.09585517208427,813.15208078780756,809.04752589329939,804.65823531380477,800.71662122066573,797.66732010864519,795.00411868284925,792.29618780335556,789.20614826026861,786.09230759352158,783.46431021330568,780.16309431076229,777.53046299323228,774.45320894761869,771.43270631100006,768.41220367438143,765.3917010377628,762.37119840114417,759.35069576452554,756.33019312790691,753.30969049128828,750.28918785466965,747.26868521805102,744.24818258143239]
[null,"Gas-CC-AvgCF - High",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,909.29951047995439,905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,"Gas-CC-HighCF - High",1016.669044128,1016.669044128,1016.669044128,1004.3090131037322,1001.5170920424891,997.94746053350377,991.86506413795507,988.94568391427163,985.9727361309823,983.0529453573713,980.13449520908136,977.08634725065338,968.37952682675302,961.6701153951326,955.44918198469429,951.02484871321496,946.32216966288581,942.05678926288329,938.66291815881618,935.64632067416107,932.58592016186583,929.15231129402503,925.69544141063329,922.71316258789727,919.0731760539195,916.08647289146745,912.66520676931179,909.29951047995439,905.93381419059699,902.56811790123959,899.20242161188219,895.83672532252479,892.47102903316738,889.10533274380998,885.73963645445258,882.37394016509518,879.00824387573778]
[null,"Gas-CC-CCS-AvgCF - High",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,1706.0298161163639,1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
[null,"Gas-CC-CCS-HighCF - High",2115.3710346800003,2115.3710346800003,2115.3710346800003,2089.6536670002279,2083.8445504758511,2048.1205291848473,2027.1782823157157,2014.544522544189,2001.770181465791,1989.1355219011252,1976.503473237678,1963.5318697485959,1935.6964432859816,1913.1074741215352,1891.8020144817569,1875.2146162977758,1857.8969684732272,1841.7279834357619,1827.8476845407886,1814.9583508174162,1801.9541823794393,1787.9697140748433,1773.9241434100622,1761.1249199452243,1746.5984122890738,1733.7873484472909,1719.8359208760787,1706.0298161163639,1692.2237113566491,1678.4176065969343,1664.6115018372195,1650.8053970775047,1636.9992923177899,1623.1931875580751,1609.3870827983603,1595.5809780386455,1581.7748732789307]
["Conventional - Coal","Coal-new-AvgCF-High",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,3298.2519263394033,3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,"Coal-new-HighCF-High",3534.6597835999996,3534.6597835999996,3534.6597835999996,3491.687584497588,3481.980894644917,3491.749671882239,3482.9564856673828,3474.1606833398591,3465.3652543135781,3456.5676329791841,3447.7746335199495,3438.9773072332082,3430.1841944573075,3421.3881410504682,3412.5921363161679,3403.7991296118153,3395.0030869524603,3386.2051754269692,3377.4114654741866,3368.6173307302029,3359.8216433240236,3351.0259192774629,3342.2293257200458,3333.435042005864,3324.6391081446086,3315.8450703593558,3307.0474863951358,3298.2519263394033,3289.4563662836708,3280.6608062279383,3271.8652461722058,3263.0696861164733,3254.2741260607409,3245.4785660050084,3236.6830059492759,3227.8874458935434,3219.0918858378109]
[null,"Coal-IGCC-AvgCF-High",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,3334.6655536319545,3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,"Coal-IGCC-HighCF-High",3792.887990536,3792.887990536,3792.887990536,3746.7764132185193,3736.3605911524546,3746.8430364609317,3720.8209780440511,3706.0260864957481,3691.0403733585913,3676.2436173354517,3661.4509999051102,3646.1989015356389,3610.8625361710733,3582.6154699374729,3556.1017477563473,3535.9646017331788,3514.8399125475717,3495.2674146534227,3478.7879358208802,3463.6473180544504,3448.3517147157227,3431.7308917424002,3415.0275947347013,3400.0089048483169,3382.6558820141031,3367.6215845259144,3351.0450408061015,3334.6655536319545,3318.2860664578075,3301.9065792836604,3285.5270921095134,3269.1476049353664,3252.7681177612194,3236.3886305870724,3220.0091434129254,3203.6296562387784,3187.2501690646313]
[null,"Coal-CCS-AvgCF-High",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
[null,"Coal-CCS-HighCF-High",6542.8564452168666,6542.8564452168666,6542.8564452168666,6542.8564452168666,6457.9993624358212,6359.4154255109343,6253.4947102646775,6216.5690640637449,6184.891880111777,6153.2158156883124,6114.6554096016016,6081.4204111983972,6041.6429381883763,5992.8368575310624,5959.8013874549097,5919.9652582605204,5875.882507647294,5836.358733733734,5802.7311260700708,5761.2898582617399,5724.7067858461542,5689.7676796240003,5656.0388360920915,5616.5109746933867,5583.6747603618087,5547.0340471460222,5512.4362440606674,5476.0916177020044,5439.7469913433415,5403.4023649846786,5367.0577386260156,5330.7131122673527,5294.3684859086898,5258.0238595500268,5221.6792331913639,5185.334606832701,5148.989980474038]
["Conventional - Nuclear","Nuclear - High"]
["Conventional - Biopower","Dedicated - High",3717.5439999999999,3710.9490289887999,3704.3540579775995,3652.80402779631,3636.1527608365041,3639.8391614884681,3625.9568981595094,3612.0725828713853,3598.1888247685265,3584.3027744005512,3570.4209071152109,3556.5352891022026,3542.6533450968104,3528.7691420415908,3514.884050486261,3501.002716309647,3487.1179545018231,3473.2313565139352,3459.3489857460058,3445.4664885180396,3431.5823174600864,3417.697796194253,3403.8125760455455,3389.9296760843818,3376.0451562449302,3362.1626677838681,3348.2762839866841,3334.3921169351702,3320.5079498836562,3306.6237828321423,3292.7396157806284,3278.8554487291144,3264.9712816776005,3251.0871146260865,3237.2029475745726,3223.3187805230586,3209.4346134715447]
[null,"CofireOld - High",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,3593.0628175394031,3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[null,"CofireNew - High",3829.4706747999999,3829.4706747999999,3829.4706747999999,3786.4984756975882,3776.7917858449173,3786.5605630822392,3777.7673768673831,3768.9715745398594,3760.1761455135784,3751.3785241791838,3742.5855247199493,3733.7881984332084,3724.9950856573073,3716.1990322504685,3707.4030275161676,3698.6100208118155,3689.8139781524605,3681.0160666269694,3672.2223566741864,3663.4282219302031,3654.6325345240239,3645.8368104774627,3637.0402169200461,3628.2459332058643,3619.4499993446084,3610.655961559356,3601.8583775951356,3593.0628175394031,3584.2672574836706,3575.4716974279381,3566.6761373722056,3557.8805773164731,3549.0850172607406,3540.2894572050081,3531.4938971492757,3522.6983370935432,3513.9027770378107]
[]
[]
[null,"Fixed O&M ($/kW-yr)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 2 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 3 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 4 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 5 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 6 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 7 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 8 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 9 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
[null,"TRG 10 - High",51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152,51.272429305263152]
["Offshore Wind","TRG 1 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 2 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 3 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 4 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 5 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 6 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 7 - High",134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349,134.01465438992349]
[null,"TRG 8 - High",164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032]
[null,"TRG 9 - High",164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032]
[null,"TRG 10 - High",164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032,164.94111309529032]
["Solar - Utility PV","Utility PV - 14% - High",17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,"Utility PV - 20% - High",17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,"Utility PV - 28% - High",17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
["Solar - PV Dist Res","Res PV - 12.5% - High",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Res PV - 16.1% - High",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Res PV - 20.7%  - High",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["Solar - PV Dist Comm","Comm PV - 11.4% - High",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Comm PV - 14.5% - High",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Comm PV - 18.7%  - High",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
["Solar - CSP","6 hrs TES - Class 1 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,"6 hrs TES - Class 3 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,"6 hrs TES - Class 5 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,"10hrs TES - Class 1 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,"10hrs TES - Class 3 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
[null,"10hrs TES - Class 5 - High",66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66,66]
["Geothermal","Hydro / Flash - High",143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143,143]
[null,"Hydro / Binary - High",167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167,167]
[null,"NF EGS / Flash - High",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"NF EGS / Binary - High",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,"Deep EGS / Flash - High",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"Deep EGS / Binary - High",313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
["Hydropower","NPD 1 - High",111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178,111.140989178]
[null,"NPD 2 - High",30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001,30.579722734800001]
[null,"NPD 3 - High",118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371,118.047798371]
[null,"NPD 4 - High",40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274,40.3220114274]
[null,"NSD 1 - High",124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274,124.355246274]
[null,"NSD 2 - High",40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999,40.549608851999999]
[null,"NSD 3 - High",116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518,116.98567518]
[null,"NSD 4 - High",28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998,28.779177529799998]
["Conventional - Gas","Gas-CT-AvgCF - High",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,"Gas-CT-HighCF - High",7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991,7.3050399999999991]
[null,"Gas-CC-AvgCF - High",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,"Gas-CC-HighCF - High",14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001,14.488160000000001]
[null,"Gas-CC-CCS-AvgCF - High",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
[null,"Gas-CC-CCS-HighCF - High",32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001,32.278320000000001]
["Conventional - Coal","Coal-new-AvgCF-High",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,"Coal-new-HighCF-High",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[null,"Coal-IGCC-AvgCF-High",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,"Coal-IGCC-HighCF-High",52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996,52.191919999999996]
[null,"Coal-CCS-AvgCF-High",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
[null,"Coal-CCS-HighCF-High",73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997,73.964799999999997]
["Conventional - Nuclear","Nuclear - High"]
["Conventional - Biopower","Dedicated - High",107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999,107.26927999999999]
[null,"CofireOld - High",34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885,34.053751316214885]
[null,"CofireNew - High",31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001,31.658560000000001]
[]
[]
[null,"Variable O&M ($/MWh)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Offshore Wind","TRG 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 5 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 6 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 7 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 8 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 9 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TRG 10 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - Utility PV","Utility PV - 14% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility PV - 20% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utility PV - 28% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - PV Dist Res","Res PV - 12.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Res PV - 16.1% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Res PV - 20.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - PV Dist Comm","Comm PV - 11.4% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comm PV - 14.5% - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comm PV - 18.7%  - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar - CSP","6 hrs TES - Class 1 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"6 hrs TES - Class 3 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"6 hrs TES - Class 5 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 1 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 3 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"10hrs TES - Class 5 - High",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Geothermal","Hydro / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NF EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NF EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deep EGS / Flash - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deep EGS / Binary - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydropower","NPD 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPD 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 1 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 2 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 3 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NSD 4 - High",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Conventional - Gas","Gas-CT-AvgCF - High",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,"Gas-CT-HighCF - High",13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148,13.11148]
[null,"Gas-CC-AvgCF - High",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,"Gas-CC-HighCF - High",3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996,3.48996]
[null,"Gas-CC-CCS-AvgCF - High",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
[null,"Gas-CC-CCS-HighCF - High",6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004,6.8884800000000004]
["Conventional - Coal","Coal-new-AvgCF-High",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,"Coal-new-HighCF-High",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[null,"Coal-IGCC-AvgCF-High",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,"Coal-IGCC-HighCF-High",7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998,7.3355199999999998]
[null,"Coal-CCS-AvgCF-High",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
[null,"Coal-CCS-HighCF-High",8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996,8.5750399999999996]
["Conventional - Nuclear","Nuclear - High"]
["Conventional - Biopower","Dedicated - High",5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996,5.3441599999999996]
[null,"CofireOld - High",6.6564862610864877,6.7950487483952164,6.933611235703947,7.0721737230126758,7.2107362103214063,7.3492986976301351,7.5022828799113466,7.655267062192558,7.8082512444737704,7.961235426754981,8.1142196090361924,8.2831265078861271,8.4520334067360636,8.6209403055860001,8.7898472044359348,8.9587541032858695,9.1452409678341269,9.3317278323823842,9.5182146969306434,9.7047015614789007,9.8911884260271599,10.09708499322385,10.302981560420541,10.50887812761723,10.71477469481392,10.920671262010611,11.147997709297254,11.375324156583897,11.602650603870542,11.829977051157186,12.057303498443831,12.308290264952671,12.559277031461512,12.810263797970352,13.061250564479195,13.312237330988035,13.312237330988035]
[null,"CofireNew - High",4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002,4.5415200000000002]
[]
[]
[null,"Levelized Cost of Energy ($/MWh)"]
[null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Land-Based Wind","TRG 1 - High",47.816333946807752,47.006918100001862,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931,46.260866739434931]
[null,"TRG 2 - High",50.604710096776259,49.747251283418471,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904,48.956987944657904]
[null,"TRG 3 - High",51.930140607796524,51.050329121647806,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247,50.239523378090247]
[null,"TRG 4 - High",53.477986417756327,52.571687710189487,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666,51.736586261403666]
[null,"TRG 5 - High",56.60519533313871,55.645699270642218,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192,54.761545916604192]
[null,"TRG 6 - High",64.140942295728692,63.053081601892501,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079,62.05049006552079]
[null,"TRG 7 - High",78.346920326982655,77.017277400902287,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385,75.791284458877385]
[null,"TRG 8 - High",101.71217051502876,99.984733631111226,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347,98.391139617258347]
[null,"TRG 9 - High",137.59095702872213,135.25101412450107,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112,133.0905521727112]
[null,"TRG 10 - High",231.68839640214077,227.74064602755922,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058,224.09211081826058]
["Offshore Wind","TRG 1 - High",164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259,164.59022315394259]
[null,"TRG 2 - High",179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346,179.52412841912346]
[null,"TRG 3 - High",196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714,196.42150541965714]
[null,"TRG 4 - High",231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288,231.25129555543288]
[null,"TRG 5 - High",179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291,179.56091125213291]
[null,"TRG 6 - High",190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147,190.9924620735147]
[null,"TRG 7 - High",200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055,200.44944342644055]
[null,"TRG 8 - High",200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298,200.55077320957298]
[null,"TRG 9 - High",211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791,211.06427887121791]
[null,"TRG 10 - High",227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242,227.45969751177242]
["Solar - Utility PV","Utility PV - 14% - High",168.77109816012694,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062,162.51213294425062]
[null,"Utility PV - 20% - High",118.13976871208887,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545,113.75849306097545]
[null,"Utility PV - 28% - High",84.38554908006347,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312,81.256066472125312]
["Solar - PV Dist Res","Res PV - 12.5% - High",299.82716688263588,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692,283.65705152500692]
[null,"Res PV - 16.1% - High",232.78506745546264,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912,220.23063006599912]
[null,"Res PV - 20.7%  - High",181.05505246535986,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268,171.29049005133268]
["Solar - PV Dist Comm","Comm PV - 11.4% - High",268.68572452054264,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844,226.39776182672844]
[null,"Comm PV - 14.5% - High",211.24256962304736,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862,177.99548171204862]
[null,"Comm PV - 18.7%  - High",163.79771441359284,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164,138.01788688902164]
["Solar - CSP","6 hrs TES - Class 1 - High",303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703,303.05608440245703]
[null,"6 hrs TES - Class 3 - High",230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832,230.31271252077832]
[null,"6 hrs TES - Class 5 - High",224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308,224.35711482286308]
[null,"10hrs TES - Class 1 - High",234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911,234.61116837380911]
[null,"10hrs TES - Class 3 - High",176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682,176.95837628035682]
[null,"10hrs TES - Class 5 - High",168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615,168.16388257118615]
["Geothermal","Hydro / Flash - High",78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196,78.241426102270196]
[null,"Hydro / Binary - High",104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927,104.74152907571927]
[null,"NF EGS / Flash - High",130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,"NF EGS / Binary - High",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
[null,"Deep EGS / Flash - High",130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353,130.95214437517353]
[null,"Deep EGS / Binary - High",224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906,224.97845241180906]
["Hydropower","NPD 1 - High",147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032,147.03186826403032]
[null,"NPD 2 - High",117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741,117.11527978184741]
[null,"NPD 3 - High",110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362,110.12324398499362]
[null,"NPD 4 - High",90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063,90.159231072565063]
[null,"NSD 1 - High",161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185,161.78726500701185]
[null,"NSD 2 - High",131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324,131.07689211905324]
[null,"NSD 3 - High",150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629,150.44537089105629]
[null,"NSD 4 - High",113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655,113.92216051023655]
["Conventional - Gas","Gas-CT-AvgCF - High",310.06636941770728,293.81166881929613,297.54727839466852,300.90356654478154,302.34829243351294,306.50546399649454,313.14481546142707,315.60706421945787,316.46268216170773,318.4368316329053,320.70537352730503,322.54723886539239,321.06704108029373,320.31507016135231,318.94229435413735,318.60808931300483,318.03918709286376,318.42866877449774,319.69630489910327,320.18121121723243,321.0349109202532,321.97065753067426,322.64901149215916,322.85879058588438,323.63267167443365,322.79584140578964,322.09606498272387,321.29916692265328,320.50226886258264,319.70537080251211,318.90847274244152,318.11157468237087,317.31467662230028,316.51777856222969,315.7208805021591,314.92398244208846,314.12708438201793]
[null,"Gas-CT-HighCF - High",102.84478493344687,86.590084335035755,90.325693910408148,96.023835909174991,98.036637963987687,102.90945048313327,110.83466327532187,113.86503170969519,115.30091629325756,117.84325769134232,120.67977353040655,123.1189285882741,123.52006901813002,124.19620046355222,124.14066539100159,124.71609899951474,125.1199376631601,126.38294756241021,128.32636028574333,129.40147699475719,130.85529989063676,132.47585142377579,133.84428503874548,134.63647271260942,136.14195896979618,135.88856424002068,135.8707592576132,135.7432555680019,135.6157518783906,135.48824818877932,135.36074449916802,135.23324080955672,135.10573711994542,134.97823343033411,134.85072974072284,134.72322605111154,134.59572236150024]
[null,"Gas-CC-AvgCF - High",67.434324509564945,56.661565373285562,59.249777415589435,63.152819102147703,64.616538320000714,68.031868258749284,73.559625857020066,75.771110738109371,76.905328715119566,78.810647551242454,80.934184706081595,82.618037359565292,82.91233238498981,83.389949506407945,83.360176500760559,83.760469103912314,84.043087148902103,84.918096647342139,86.260461131854882,87.001379939674422,88.004209072316883,89.123544378553447,90.068691330189921,90.613928647310445,91.65442366817237,91.476961414693534,91.463801398384916,91.374632825666865,91.285464252948813,91.196295680230762,91.10712710751271,91.017958534794658,90.928789962076607,90.839621389358541,90.75045281664049,90.661284243922438,90.572115671204386]
[null,"Gas-CC-HighCF - High",53.739101346651282,42.966342210371891,45.554554252675771,49.605140521268197,51.102187554014613,54.560129019220938,60.160493606275587,62.406827812100119,63.576534562336988,65.516707624025642,67.675083001072437,69.395322109866925,69.793552487700254,70.351261423081468,70.395749154976187,70.848856059486792,71.187611084518068,72.113537426702223,73.4964153445991,74.273343982342595,75.312705831897915,76.473028930501641,77.459441346689943,78.040278823838065,79.124225215551036,78.982415936478077,79.010096374293724,78.961104905604955,78.912113436916187,78.863121968227418,78.814130499538649,78.76513903084988,78.716147562161112,78.667156093472329,78.61816462478356,78.569173156094806,78.520181687406037]
[null,"Gas-CC-CCS-AvgCF - High",108.36784553396393,96.290624228634556,99.246870493977156,103.38527474615054,105.0193825932887,108.10021044427731,114.05634122588835,116.38902542960643,117.50183598177401,119.49966159363005,121.75345285300946,123.42337724100392,123.28496171176053,123.43434580681361,123.02398666895719,123.17505669433899,123.18091690614543,123.87996377806509,125.14659505888338,125.74176818171534,126.63408772571827,127.64466306979756,128.45555736927781,128.82878915144966,129.7412788969217,129.28966191037492,129.00845478003592,128.64268480247961,128.27691482492327,127.91114484736693,127.54537486981059,127.17960489225428,126.81383491469794,126.4480649371416,126.08229495958527,125.71652498202894,125.3507550044726]
[null,"Gas-CC-CCS-HighCF - High",79.642839093979774,67.5656177886504,70.521864053993013,74.967262540879943,76.670715171044463,80.177989022015737,86.384112304057865,88.867608653906501,90.132909504154526,92.281558003182312,94.686140982794797,96.510910436416651,96.704772905109166,97.123806809892244,96.967775928285761,97.316853606503088,97.529438631950455,98.421498461085633,99.853822117185757,100.6028582322044,101.65041157724845,102.82792279122324,103.80648235376776,104.33250146088838,105.41839752680852,105.1197092065602,105.00504353115225,104.80408025612704,104.60311698110183,104.40215370607665,104.20119043105143,104.00022715602623,103.79926388100102,103.59830060597582,103.39733733095062,103.19637405592542,102.99541078090022]
["Conventional - Coal","Coal-new-AvgCF-High",116.48267618000165,114.79519223561238,114.93350681504745,114.18264009265496,115.28682262287791,116.16575438247489,116.75607016324511,117.01584717591648,117.20067691231374,117.55641260140649,117.67022607456445,117.93254317363032,118.31845219749148,118.69014996051592,118.91193932009563,119.27207684868999,119.52844893645278,120.0005606997029,120.47675872802428,120.97112302201261,121.48737726337805,121.98356034522462,122.57126763757115,123.26898229656506,123.81452102381466,124.39356082024317,124.98253217530296,124.77034402942752,124.55815588355205,124.3459677376766,124.13377959180116,123.92159144592569,123.70940330005024,123.4972151541748,123.28502700829932,123.07283886242388,122.86065071654843]
[null,"Coal-new-HighCF-High",90.623073996420757,88.935590052031486,89.073904631466576,88.616967503730947,89.78754373670705,90.599657116197008,91.250118240092817,91.570058490085344,91.815048910425418,92.23096027883588,92.404917817712018,92.727408577971346,93.173462442636037,93.605325160362739,93.88727914172479,94.307560785593921,94.624097754546213,95.156387182019472,95.692734135830818,96.247250260878502,96.823666953503789,97.380012737230174,98.027888678905811,98.785756187914359,99.391459052175094,100.03065001646578,100.67979679523151,100.52777022953956,100.3757436638476,100.22371709815567,100.07169053246372,99.919663966771793,99.767637401079838,99.615610835387912,99.463584269695957,99.311557704004031,99.159531138312076]
[null,"Coal-IGCC-AvgCF-High",128.1822684666472,126.41756427929201,126.37271049195284,125.3479105719898,126.13367329423424,126.77487725259398,126.66503885462097,126.5204899089991,126.29727715137466,126.21847046815968,125.9228771057533,125.95943434700733,125.6167329221193,125.43300377056411,125.16330727443466,125.16530894979894,125.05509916255343,125.16627067635719,125.35545635145181,125.59243503821367,125.84436576139689,126.04721831711268,126.32611459996453,126.73937420403492,126.9666380349846,127.27835727811924,127.56140927273873,127.16626297257702,126.77111667241527,126.37597037225356,125.98082407209182,125.58567777193008,125.19053147176837,124.79538517160663,124.40023887144488,124.00509257128317,123.60994627112143]
[null,"Coal-IGCC-HighCF-High",99.465105467162942,97.700401279807764,97.6555474924686,96.946150496093779,97.80315738135161,98.372661474103111,98.44081380600602,98.397461833464831,98.276751267491107,98.299154310353984,98.104742366074518,98.245623872435885,98.144622983364059,98.154103602351469,98.065760813416986,98.205500451737976,98.239783416999259,98.484830703805443,98.786735919314125,99.127276344499819,99.483828906529837,99.800367795769517,100.19351453406595,100.70950189056208,101.05546029787207,101.47001404933901,101.86644950764313,101.58333880552726,101.30022810341137,101.01711740129551,100.73400669917962,100.45089599706375,100.16778529494789,99.884674592831999,99.601563890716108,99.318453188600245,99.035342486484353]
[null,"Coal-CCS-AvgCF-High",203.66803244723843,201.4283772324751,201.24271389742984,201.21037883465229,200.23308703271738,198.15443792102678,196.03824608052568,195.22592572352806,194.44916771466637,193.82347217329894,192.78104482944445,192.43030605132446,192.03910587905781,191.4166556381156,191.03218017042673,190.61506780194335,189.9969529340612,189.69391520210459,189.53690678604889,189.20867403688578,189.01848370290728,188.84887722001983,188.79547749699199,188.70668397527166,188.63472388829504,188.50278018857719,188.42964143206808,187.55284690952323,186.67605238697834,185.79925786443349,184.92246334188857,184.04566881934372,183.1688742967988,182.29207977425395,181.41528525170907,180.53849072916418,179.66169620661933]
[null,"Coal-CCS-HighCF-High",154.983943210875,152.74428799611167,152.5586246610664,152.52628959828886,152.12941975442394,150.72508420418157,149.33338944664104,148.77364029723782,148.21355404438012,147.80452260144813,147.02584821340258,146.90243663317153,146.78331414746788,146.49469721745783,146.33618417504863,146.19155070109193,145.87496159381197,145.84226624805808,145.91527047497425,145.87049575922339,145.9305334301182,145.99991023279819,146.17721560549865,146.35879242835586,146.51143185851228,146.63011042640957,146.79362044397556,146.16542295664632,145.53722546931712,144.90902798198792,144.28083049465869,143.65263300732948,143.02443552000025,142.39623803267105,141.76804054534185,141.13984305801262,140.51164557068341]
["Conventional - Nuclear","Nuclear - High"]
["Conventional - Biopower","Dedicated - High",150.21435639074826,150.06850300645513,149.92264962216194,148.78257692895588,148.41432002005786,148.49584790092896,148.18882985873609,147.88176643572379,147.57471533533678,147.26761353956016,146.96060425620823,146.65351202232887,146.34650104224787,146.03944010136155,145.73235951054079,145.42536201734106,145.1182887191664,144.81117481231038,144.50415439401345,144.19713117894543,143.89007094570582,143.58300296732156,143.27591953254907,142.96888741069435,142.66181946385575,142.35479644267525,142.04768727282851,141.74062712819475,141.43356698356095,141.12650683892716,140.81944669429336,140.51238654965957,140.2053264050258,139.89826626039201,139.59120611575821,139.28414597112442,138.97708582649065]
[null,"CofireOld - High",129.95593042225062,130.09449290955936,130.23305539686811,129.42125120948461,129.34514200788192,129.69974929933755,129.65826470139541,129.61672224590001,129.57518804627861,129.53360536190161,129.49212489421859,129.46647145163973,129.44091119443112,129.4152859026722,129.38966168734777,129.36410377600157,129.35605868763068,129.3479722676982,129.33997876911405,129.33197587591178,129.3239386442666,129.33531030493663,129.34666273563579,129.35806625047951,129.36943327091939,129.38084222469024,129.4136026317918,129.44640779934824,129.4792129669047,129.51201813446113,129.54482330201756,129.60128878879621,129.65775427557486,129.71421976235348,129.7706852491321,129.82715073591078,129.63262945618055]
[null,"CofireNew - High",124.21247032126092,124.21247032126092,124.21247032126092,123.2621036465687,123.04743195765732,123.26347676180424,122.84754255330429,122.4315504872511,122.01556667707192,121.59953438213714,121.18360430389632,120.98904396246752,120.79457680640897,120.6000446158001,120.40551350162576,120.21104869142962,120.01651673851049,119.82194345402971,119.62746309089732,119.43297333314683,119.23844923695336,119.04392433042671,118.84938019392914,118.65488714157618,118.46035759481938,118.26586998139354,118.07130394120847,117.87678266147825,117.68226138174805,117.48774010201785,117.29321882228766,117.09869754255743,116.90417626282724,116.70965498309704,116.51513370336684,116.32061242363665,116.12609114390645]