{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Dashboard","UserResults","ME1","ME2","ME3","ME4","NH1","NH2","NH3","NH4","RI1","RI2","RI3","RI4","VT1","VT2","VT3","VT4","CT1","CT2","CT3","CT4","MA1","MA2","MA3","MA4","Ref"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":37,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Dashboard","index":0,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Appendix B Dashboard"]
[]
[null,"State",null,"Massachusetts"]
[null,"Counterfactual",null,"Counterfactual #1"]
[null,"Dollar type",null,"2021 $",null,"Values can be shown either as constant 2021 dollars, or as nominal dollars."]
[]
[null,"Wholesale Risk Premium (WRP)",null,0.08,null,"Wholesale risk premium represents the observed difference between wholesale costs and retail prices. 8 percent is the default value in AESC 2021."]
[null,"Energy losses",null,0.09,null,"Electrical losses due to transmission and distribution system. The default is 9 percent, representing marginal losses over the entire year."]
[null,"Peak demand losses",null,0.16,null,"Electrical losses due to transmission and distribution system. The default is 16 percent, representing marginal losses during peak periods."]
[]
[null,"Nominal Discount Rate",null,2.8223999999999999E-2]
[null,"Inflation Rate",null,2.0000000000000018E-2]
[null,"Real Discount Rate",null,{"$f":"((1+D12)/(1+D13)-1)","v":8.0627450980392812E-3}]
[]
[null,"DRIPE and Reliability Vintage",null,"2021 vintage measures"]
[]
[null,"Instructions"]
[]
[null,"Specify your inputs in the above blue cells."]
[null,"Values will then appear in the \"UserResults\" tab."]
[null,"Values also appear in each of the blue tabs. Note, however, that only the \"UserResults\" tab is able to show values in nominal dollars."]

{"sheet":"UserResults","index":1,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,35,8,35],[6,31,7,32],[6,56,6,57],[7,23,8,23],[7,24,8,24],[6,23,6,24],[6,44,7,47],[6,25,7,26],[6,27,6,30],[6,66,8,66],[6,60,6,63],[7,27,7,28],[7,29,7,30],[6,48,6,55],[6,58,7,59],[6,64,7,65],[7,52,7,55],[7,60,7,61],[7,62,7,63],[7,48,7,51],[6,33,8,33],[6,36,7,39],[7,56,8,56],[7,57,8,57],[6,40,7,43],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,15,6,22],[6,11,7,14],[7,15,7,18],[7,19,7,22]]}
[]
[null,{"$f":"\"AESC 2021 \"&Dashboard!D5&\" Results: Avoided Cost of Electricity (\"&Dashboard!$D$6&\")\"","v":"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"}]
[null,{"$f":"State","v":"Massachusetts"}]
[null,"DRIPE and Reliability Vintage = 2021 vintage measures"]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C11),COLUMN(C11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":4.2883498374684179E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D11),COLUMN(D11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":3.6749652914978601E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E11),COLUMN(E11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":3.1939358787220512E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F11),COLUMN(F11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":2.6265707317234314E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G11),COLUMN(G11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":1.1659735253477918E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H11),COLUMN(H11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":6.951930992682083E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I11),COLUMN(I11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":7.2755433441934012E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J11),COLUMN(J11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":7.1675169181053322E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K11),COLUMN(K11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":7.3470452740605693E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L11),COLUMN(L11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":6.6376342041546117E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M11),COLUMN(M11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":1.5089738718899583E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N11),COLUMN(N11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":1.0337456724726305E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O11),COLUMN(O11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":8.0926072015346867E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P11),COLUMN(P11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":1.1917716562133336E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q11),COLUMN(Q11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":9.2534003845060747E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R11),COLUMN(R11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":8.7911678570245268E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S11),COLUMN(S11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":4.8951518532617715E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T11),COLUMN(T11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":1.1763098540682276E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U11),COLUMN(U11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":9.0907799352582374E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V11),COLUMN(V11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":8.1591266320906464E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W11),COLUMN(W11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":4.624605476152459E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X11),COLUMN(X11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":4.7536041112152608E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y11),COLUMN(Y11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":4.6922839782637124E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z11),COLUMN(Z11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":57.209291127733678},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA11),COLUMN(AA11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB11),COLUMN(AB11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":57.267203407962157},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC11),COLUMN(AC11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD11),COLUMN(AD11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":58.275003330256339},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE11),COLUMN(AE11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF11),COLUMN(AF11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":1.923498874328742},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG11),COLUMN(AG11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":27.291092103524559},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH11),COLUMN(AH11)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B11-$B$11)),\"-\")","v":84.015984360902266},null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.4208294627072421E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6987531751907024E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.1324853504710201E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.4645830994242443E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5776047820234713E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9303422451708072E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8125934407348122E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0082793487260218E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.4029535936943366E-2},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0893102932640553E-2},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0348962801289274E-2},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.7625727616597584E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3847519602091176E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0701666139785997E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.6049238712971104E-3},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4440855665266758E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5959427597226065E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5237566992120436E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":66.429955953236103},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":67.599003863097352},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C12),COLUMN(C12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":4.5063613394584374E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D12),COLUMN(D12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":4.1686163312704805E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E12),COLUMN(E12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":2.880499110742334E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F12),COLUMN(F12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":2.5316505596489541E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G12),COLUMN(G12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.0977197444145079E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H12),COLUMN(H12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":5.7482561753384467E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I12),COLUMN(I12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":5.8437348203795092E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J12),COLUMN(J12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":5.6688545989689212E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K12),COLUMN(K12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":6.3154252732476976E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L12),COLUMN(L12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":7.6591167796647612E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M12),COLUMN(M12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":6.4029445873494458E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N12),COLUMN(N12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.0134861383841584E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O12),COLUMN(O12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":7.9143257309419515E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P12),COLUMN(P12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.9801083793816791E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q12),COLUMN(Q12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.6676227062563085E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R12),COLUMN(R12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.2123718536798521E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S12),COLUMN(S12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":7.1677913399605378E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T12),COLUMN(T12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.9913260624072657E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U12),COLUMN(U12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.6722971704004119E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V12),COLUMN(V12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.1479811587928719E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W12),COLUMN(W12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":6.9152024029698386E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X12),COLUMN(X12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":7.1118818466698232E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y12),COLUMN(Y12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":7.1643875410286146E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z12),COLUMN(Z12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":47.560050582486205},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA12),COLUMN(AA12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB12),COLUMN(AB12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":42.321919997025809},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC12),COLUMN(AC12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD12),COLUMN(AD12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":43.562461548945684},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE12),COLUMN(AE12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF12),COLUMN(AF12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":1.2150873924486891},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG12),COLUMN(AG12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":22.815454539658614},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH12),COLUMN(AH12)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B12-$B$11)),\"-\")","v":84.015984360902266},null,2022,6.5971242519352324E-2,6.1995308282963693E-2,4.6831592362906349E-2,4.2724947219435074E-2,6.2655992311189068E-2,6.3696709542136659E-2,6.1790515128761249E-2,6.8838135478399912E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,2.3309835842081128E-2,1.9631254498049269E-2,1.4272041461519221E-2,8.4379239654015451E-3,2.3441890406658332E-2,1.9686282289953651E-2,1.3514034201309691E-2,8.1405762687760952E-3,8.3721073098997172E-3,{"$f":"IFERROR(Y12*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.4339170132988871E-3},55.169658675683998,"-",49.093427196549932,"-",50.532455396776989,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C13),COLUMN(C13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":4.3215176135090766E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D13),COLUMN(D13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":4.2068873580539838E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E13),COLUMN(E13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":2.6201819749474133E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F13),COLUMN(F13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":2.5068927652627398E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G13),COLUMN(G13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":1.0067580827871476E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H13),COLUMN(H13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":5.8174326169014051E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I13),COLUMN(I13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":6.5658879716414306E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J13),COLUMN(J13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":5.2705953326688121E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K13),COLUMN(K13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":7.4094340652544111E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L13),COLUMN(L13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":6.3655684324088178E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M13),COLUMN(M13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":6.1838722459579094E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N13),COLUMN(N13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":7.8710625671252828E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O13),COLUMN(O13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":6.8355039889830826E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P13),COLUMN(P13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":2.1141966291251878E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q13),COLUMN(Q13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":1.8658960914609338E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R13),COLUMN(R13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":1.2182099198058315E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S13),COLUMN(S13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":7.8645653747450427E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T13),COLUMN(T13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":2.340835691067009E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U13),COLUMN(U13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":2.0594405063850001E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V13),COLUMN(V13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":1.2721016939878824E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W13),COLUMN(W13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":8.3633181289468859E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X13),COLUMN(X13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":7.8227062282346035E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y13),COLUMN(Y13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":8.6533752259115217E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z13),COLUMN(Z13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":29.620613211469831},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA13),COLUMN(AA13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB13),COLUMN(AB13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":53.432996557667664},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC13),COLUMN(AC13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD13),COLUMN(AD13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":54.676464606381387},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE13),COLUMN(AE13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF13),COLUMN(AF13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":1.2903549436119022},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG13),COLUMN(AG13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":14.294383225841713},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH13),COLUMN(AH13)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B13-$B$11)),\"-\")","v":84.015984360902266},null,2023,6.2724461496799153E-2,6.1375034129581812E-2,4.2696338359651254E-2,4.136269778324328E-2,6.3410015524225316E-2,7.1568178890891593E-2,5.7449489126090054E-2,8.0762831311273084E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,2.4888322718061715E-2,2.1965328788678119E-2,1.434076717595425E-2,9.2581663591498661E-3,2.7556317755240832E-2,2.4243733641164226E-2,1.4975181141625353E-2,9.8452981013962756E-3,9.2088897718777766E-3,1.0186753315943044E-2,34.359911325304999,"-",61.982276006894487,"-",63.424698943402404,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C14),COLUMN(C14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":4.5330096574197981E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D14),COLUMN(D14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":4.4231010414597691E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E14),COLUMN(E14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":2.9398910357356072E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F14),COLUMN(F14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":2.7858002562419878E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G14),COLUMN(G14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":9.1241888033513595E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H14),COLUMN(H14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":4.7998570269761946E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I14),COLUMN(I14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":5.2738558768050996E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J14),COLUMN(J14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":4.6540213598124172E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K14),COLUMN(K14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":5.8671233621490432E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L14),COLUMN(L14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":7.3843753484611726E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M14),COLUMN(M14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":6.2250569729134877E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N14),COLUMN(N14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":8.899755503562096E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O14),COLUMN(O14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":7.0641945369458615E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P14),COLUMN(P14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":1.8957081816360903E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q14),COLUMN(Q14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":1.6748338321912401E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R14),COLUMN(R14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":1.1773014469118034E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S14),COLUMN(S14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":7.4886644301769816E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T14),COLUMN(T14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":2.2462418717157307E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U14),COLUMN(U14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":1.9816323240180431E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V14),COLUMN(V14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":1.3055471057886944E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W14),COLUMN(W14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":8.494613601504759E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X14),COLUMN(X14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":6.130367021905548E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y14),COLUMN(Y14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":7.2312997951433236E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z14),COLUMN(Z14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":32.940873738600693},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA14),COLUMN(AA14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB14),COLUMN(AB14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":45.792068803251958},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC14),COLUMN(AC14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD14),COLUMN(AD14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":46.698361454926335},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE14),COLUMN(AE14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF14),COLUMN(AF14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":1.1457616078296458},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG14),COLUMN(AG14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":15.788936605147926},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH14),COLUMN(AH14)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B14-$B$11)),\"-\")","v":84.015984360902266},null,2024,6.41035847464511E-2,6.2809740519369633E-2,4.5349392331984796E-2,4.3535435675785911E-2,5.2318441594040525E-2,5.7485029057175591E-2,5.0728832821955352E-2,6.3951644647424574E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,2.2316276714220058E-2,1.971614387255528E-2,1.3859192633045752E-2,8.8156557672043438E-3,2.6442759313837588E-2,2.332777571834041E-2,1.5368900529344514E-2,9.9998591316914041E-3,7.2166680581872119E-3,8.5126861188427223E-3,38.211413536776803,"-",53.11879981177227,"-",54.170099287714542,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C15),COLUMN(C15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":4.5722442660080166E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D15),COLUMN(D15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":4.4651039112467414E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E15),COLUMN(E15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":3.023980447776942E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F15),COLUMN(F15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":2.8363235956668949E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G15),COLUMN(G15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":7.9669532184234518E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H15),COLUMN(H15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":4.8396001259876462E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I15),COLUMN(I15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":5.357310041766964E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J15),COLUMN(J15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":4.9372411037987181E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K15),COLUMN(K15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":5.8701893906110816E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L15),COLUMN(L15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":5.4596531026208516E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M15),COLUMN(M15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":5.43580948455142E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N15),COLUMN(N15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":8.6236468352378695E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O15),COLUMN(O15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":7.1282460184147935E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P15),COLUMN(P15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":1.7513319910517362E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q15),COLUMN(Q15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":1.5493394411934916E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R15),COLUMN(R15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":1.1069669023560309E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S15),COLUMN(S15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":6.9788760391872083E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T15),COLUMN(T15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":2.0345623881841926E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U15),COLUMN(U15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":1.7996609715014364E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V15),COLUMN(V15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":1.1979902746408996E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W15),COLUMN(W15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":7.7417494091626673E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X15),COLUMN(X15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":5.1344800096914545E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y15),COLUMN(Y15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":5.930445455154745E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z15),COLUMN(Z15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":32.616590846637109},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA15),COLUMN(AA15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB15),COLUMN(AB15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":31.205383312049516},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC15),COLUMN(AC15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD15),COLUMN(AD15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":31.792623899460455},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE15),COLUMN(AE15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF15),COLUMN(AF15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":0.76900002909103382},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG15),COLUMN(AG15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":15.819989872292117},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH15),COLUMN(AH15)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B15-$B$11)),\"-\")","v":84.015984360902266},null,2025,6.320315682817447E-2,6.1941900571924738E-2,4.4976995159958261E-2,4.2767898696918778E-2,5.2751641373265344E-2,5.8394679455259911E-2,5.381592803140603E-2,6.3985064357660798E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,2.0616680198661044E-2,1.8238823901729786E-2,1.3031214374535199E-2,8.2155328733311828E-3,2.3950868433704319E-2,2.1185608956514911E-2,1.4102741513072673E-2,9.1135874044662932E-3,6.0443098674087814E-3,6.9813203898081667E-3,37.835245382099046,"-",36.198244641977439,"-",36.879443723374123,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C16),COLUMN(C16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":4.669288866164361E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D16),COLUMN(D16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":4.4289506884588478E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E16),COLUMN(E16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":3.1511140074644048E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F16),COLUMN(F16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":2.7978848163580722E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G16),COLUMN(G16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":8.9707836266790051E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H16),COLUMN(H16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":4.4399840318304434E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I16),COLUMN(I16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":5.1537497124006272E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J16),COLUMN(J16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":4.5311791147186864E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K16),COLUMN(K16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":5.5105581774566662E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L16),COLUMN(L16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":5.0360127489918296E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M16),COLUMN(M16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":5.4596753340393686E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N16),COLUMN(N16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":8.1600492217419427E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O16),COLUMN(O16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":6.8238118932157147E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P16),COLUMN(P16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":1.6264843362177431E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q16),COLUMN(Q16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":1.3987201547032863E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R16),COLUMN(R16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":1.0492614813433242E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S16),COLUMN(S16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":6.2666077116523954E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T16),COLUMN(T16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":2.0299833725170486E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U16),COLUMN(U16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":1.7443022460700695E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V16),COLUMN(V16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":1.220358464169847E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W16),COLUMN(W16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":7.4594527057492222E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X16),COLUMN(X16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":3.4685295424717738E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y16),COLUMN(Y16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":4.2739266675845761E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z16),COLUMN(Z16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":34.521920063205243},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA16),COLUMN(AA16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":11.667979319551931},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB16),COLUMN(AB16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":15.867867169958357},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC16),COLUMN(AC16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":31.547891829731984},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD16),COLUMN(AD16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":16.077254078505135},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE16),COLUMN(AE16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":31.964186941774646},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF16),COLUMN(AF16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":0.38930261079225653},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG16),COLUMN(AG16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":11.445046596161086},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH16),COLUMN(AH16)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B16-$B$11)),\"-\")","v":84.015984360902266},null,2026,6.5527275017813386E-2,6.269801398986409E-2,4.7655320581197501E-2,4.3497106543493758E-2,4.839582594695184E-2,5.6175871865166843E-2,4.9389852350433687E-2,6.0065084134277663E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,1.9146973605955277E-2,1.646573366116709E-2,1.2351906158373614E-2,7.3770505981572004E-3,2.3896964261270699E-2,2.0533926040736863E-2,1.4366059840207441E-2,8.7812677252079845E-3,4.0831529773977726E-3,5.0312664730805638E-3,40.045427273318083,14.617644491534659,18.406725917151693,39.523198884288234,18.649614731065956,40.044733400655275,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C17),COLUMN(C17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":4.740281171303827E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D17),COLUMN(D17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":4.3389320605101291E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E17),COLUMN(E17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":3.2911992087218594E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F17),COLUMN(F17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":2.7783531523223128E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G17),COLUMN(G17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":9.7060669401612589E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H17),COLUMN(H17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":4.0001107511215155E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I17),COLUMN(I17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":4.8345906624093563E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J17),COLUMN(J17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":4.4568112643652617E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K17),COLUMN(K17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":5.4512253431173704E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L17),COLUMN(L17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":4.7959870552677895E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M17),COLUMN(M17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":5.5859963044219423E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N17),COLUMN(N17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":8.2424944527571115E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O17),COLUMN(O17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":7.0167529936358917E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P17),COLUMN(P17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":1.6071537073255454E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q17),COLUMN(Q17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":1.3301233189963024E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R17),COLUMN(R17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":1.0606193078197745E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S17),COLUMN(S17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":6.0188399830785437E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T17),COLUMN(T17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":2.0454238466363937E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U17),COLUMN(U17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":1.6913073925620616E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V17),COLUMN(V17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":1.2604180325856322E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W17),COLUMN(W17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":7.3144545662929134E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X17),COLUMN(X17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":2.2160364997093488E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y17),COLUMN(Y17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":2.7626925039431912E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z17),COLUMN(Z17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":37.293556810406628},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA17),COLUMN(AA17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":21.171153722865039},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB17),COLUMN(AB17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC17),COLUMN(AC17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":69.771557926352003},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD17),COLUMN(AD17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE17),COLUMN(AE17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":70.576464169070121},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF17),COLUMN(AF17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG17),COLUMN(AG17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":8.4217678902350155},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH17),COLUMN(AH17)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B17-$B$11)),\"-\")","v":84.015984360902266},null,2027,6.7228571950546503E-2,6.2503890218283092E-2,5.0169979087031573E-2,4.413275531109611E-2,4.3601207187224524E-2,5.2697038220261984E-2,4.8579242781581357E-2,5.9418356239979341E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,1.8919413442636323E-2,1.5658211711224473E-2,1.2485610491654388E-2,7.0853784280800625E-3,2.4078729522603627E-2,1.991007062524059E-2,1.4837641079598065E-2,8.6105759154400177E-3,2.6087181674578457E-3,3.2522416156419249E-3,43.260525900071684,26.523221384005321,"-",87.409807770133781,"-",88.41819431101105,"-",10.550790812886428,97.458541858646626]
[null,2028,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C18),COLUMN(C18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.5608493238416252E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D18),COLUMN(D18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.5409666694668692E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E18),COLUMN(E18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":3.1643210395891651E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F18),COLUMN(F18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":3.0476489746785237E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G18),COLUMN(G18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":9.6192358621036405E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H18),COLUMN(H18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.0312640866881411E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I18),COLUMN(I18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.3147027413588626E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J18),COLUMN(J18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.4898922014759868E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K18),COLUMN(K18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.82983480495826E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L18),COLUMN(L18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":5.536920891418746E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M18),COLUMN(M18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.9028475310471445E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N18),COLUMN(N18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":8.7126810022086342E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O18),COLUMN(O18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":6.536712572366959E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P18),COLUMN(P18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":1.4665480396700131E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q18),COLUMN(Q18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":1.3067625481980961E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R18),COLUMN(R18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":9.6631205674856061E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S18),COLUMN(S18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":6.2333329790066E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T18),COLUMN(T18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":1.8925199042124682E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U18),COLUMN(U18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":1.6838585488161448E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V18),COLUMN(V18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":1.163744137820712E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W18),COLUMN(W18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":7.6756301372778455E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X18),COLUMN(X18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":1.6153450818217887E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y18),COLUMN(Y18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":2.0199531313635079E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z18),COLUMN(Z18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":39.579731309022719},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA18),COLUMN(AA18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":31.584625584600129},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB18),COLUMN(AB18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC18),COLUMN(AC18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":90.094259823469287},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD18),COLUMN(AD18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE18),COLUMN(AE18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":90.925850582028261},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF18),COLUMN(AF18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG18),COLUMN(AG18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":4.9400389898076078},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH18),COLUMN(AH18)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B18-$B$11)),\"-\")","v":84.015984360902266},null,2028,6.5014082697132033E-2,6.4780024089832397E-2,4.8574151734912065E-2,4.7200688186783989E-2,4.3940778544900742E-2,4.7030259880811609E-2,4.893982499608826E-2,5.2645199374045035E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,1.7264203522995396E-2,1.538320871738799E-2,1.1375425532044058E-2,7.3378795828865709E-3,2.227874431238918E-2,1.9822382836663661E-2,1.3699595990425422E-2,9.0357517976034796E-3,1.90158423032061E-3,2.3778888262411218E-3,45.912488318466352,39.569218932387038,"-",112.87008870684232,"-",113.911905609165,"-",6.1888808464309708,97.458541858646626]
[null,2029,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C19),COLUMN(C19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":4.6379322406407075E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D19),COLUMN(D19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":4.7111777928866845E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E19),COLUMN(E19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":3.2730853328571063E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F19),COLUMN(F19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":3.1484341692601232E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G19),COLUMN(G19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":9.8467751070055107E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H19),COLUMN(H19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":3.8393492952184825E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I19),COLUMN(I19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":3.9291539657867275E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J19),COLUMN(J19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":4.1185130417284957E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K19),COLUMN(K19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":4.3447004755639201E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L19),COLUMN(L19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":5.6312001357854515E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M19),COLUMN(M19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":4.8496011397659042E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N19),COLUMN(N19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":8.1183739334071735E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O19),COLUMN(O19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":6.2002705302215816E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P19),COLUMN(P19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.3487032227524823E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q19),COLUMN(Q19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.2294962245109377E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R19),COLUMN(R19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":9.0811415188044257E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S19),COLUMN(S19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":5.8439707734380146E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T19),COLUMN(T19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.7397949517703959E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U19),COLUMN(U19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.5771405923533557E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V19),COLUMN(V19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.090317170540676E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W19),COLUMN(W19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":7.1608590652926397E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X19),COLUMN(X19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.0616930302754495E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y19),COLUMN(Y19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.29869160968919E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z19),COLUMN(Z19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":43.111952227949743},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA19),COLUMN(AA19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":44.232862985876437},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB19),COLUMN(AB19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC19),COLUMN(AC19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":105.34341810818201},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD19),COLUMN(AD19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE19),COLUMN(AE19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":106.09650825368441},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF19),COLUMN(AF19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG19),COLUMN(AG19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":1.5502012035804009},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH19),COLUMN(AH19)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B19-$B$11)),\"-\")","v":84.015984360902266},null,2029,6.6189361992789311E-2,6.7051608633828946E-2,5.0122384194360749E-2,4.8654990696497064E-2,4.1848907317881462E-2,4.2827778227075335E-2,4.4891792154840605E-2,4.7357235183646734E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,1.5876934338242225E-2,1.447362955494276E-2,1.069031979593657E-2,6.8795223944912312E-3,2.0480866172241104E-2,1.8566099053183703E-2,1.2835213731604841E-2,8.4297632916624961E-3,1.2498250352402593E-3,1.5288197629261147E-3,50.009864584421699,55.414930748705999,"-",131.97423420593043,"-",132.91770554021582,"-",1.9420920678455265,97.458541858646626]
[null,2030,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C20),COLUMN(C20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.630627498363913E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D20),COLUMN(D20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.6985574722086997E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E20),COLUMN(E20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":3.3312080528630751E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F20),COLUMN(F20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":3.1981284154257418E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G20),COLUMN(G20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":1.6395796298510016E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H20),COLUMN(H20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":3.5511279670519078E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I20),COLUMN(I20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":3.735017651185648E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J20),COLUMN(J20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.0862683028656706E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K20),COLUMN(K20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.2421895515882442E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L20),COLUMN(L20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.4431249568093172E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M20),COLUMN(M20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.2169347007023898E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N20),COLUMN(N20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":6.306623109370935E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O20),COLUMN(O20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":5.238174902358609E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P20),COLUMN(P20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":1.131290334249729E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q20),COLUMN(Q20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":1.0274104224024539E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R20),COLUMN(R20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":7.7196082446416786E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S20),COLUMN(S20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":4.9517059525583289E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T20),COLUMN(T20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":1.5190654794364324E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U20),COLUMN(U20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":1.3711013094052314E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V20),COLUMN(V20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":9.7012587877079899E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W20),COLUMN(W20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":6.3339854014444683E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X20),COLUMN(X20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":5.7077554503789918E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y20),COLUMN(Y20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":6.8775218881516676E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z20),COLUMN(Z20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":41.026903433426739},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA20),COLUMN(AA20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":46.770669914106477},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB20),COLUMN(AB20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC20),COLUMN(AC20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":98.686088237412562},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD20),COLUMN(AD20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE20),COLUMN(AE20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":99.236798766739909},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF20),COLUMN(AF20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG20),COLUMN(AG20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH20),COLUMN(AH20)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B20-$B$11)),\"-\")","v":84.015984360902266},null,2030,7.3812878313345986E-2,7.461254996544682E-2,5.8516112600910122E-2,5.6949499108997839E-2,3.8707294840865797E-2,4.0711692397923563E-2,4.4540324501235816E-2,4.6239866112311866E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,1.3317549814787812E-2,1.2094675492521691E-2,9.0875228255921855E-3,5.8291482473516653E-3,1.7882438823925685E-2,1.6140604614318384E-2,1.1420321844889848E-2,7.4563676145804293E-3,6.7191697161861504E-4,8.0962187667321444E-4,47.591207982775011,58.594295268392592,"-",123.63393134383045,"-",124.32386149497175,"-","-",97.458541858646626]
[null,2031,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C21),COLUMN(C21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":4.7201482961115843E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D21),COLUMN(D21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":4.7848111201604884E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E21),COLUMN(E21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.437756379427425E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F21),COLUMN(F21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.2473536140682026E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G21),COLUMN(G21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":1.6369829733440228E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H21),COLUMN(H21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.2452381748710603E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I21),COLUMN(I21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.4678977758887834E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J21),COLUMN(J21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.6219530633188148E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K21),COLUMN(K21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.8462414320666112E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L21),COLUMN(L21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":4.6454996068152665E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M21),COLUMN(M21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":4.4085771422643874E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N21),COLUMN(N21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":6.3597627590763703E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O21),COLUMN(O21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":5.292478224136921E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P21),COLUMN(P21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":7.949752876545875E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q21),COLUMN(Q21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":7.2287759444166922E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R21),COLUMN(R21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":5.5196377605425621E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S21),COLUMN(S21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":3.4881913248674601E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T21),COLUMN(T21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":1.1975288864797153E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U21),COLUMN(U21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":1.0795723248913577E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V21),COLUMN(V21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":7.8149338340549896E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W21),COLUMN(W21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":5.0193032328903452E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X21),COLUMN(X21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":2.1441947662130195E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y21),COLUMN(Y21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":2.1722907486150793E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z21),COLUMN(Z21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":44.070055599460559},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA21),COLUMN(AA21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":35.167904368369534},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB21),COLUMN(AB21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC21),COLUMN(AC21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":22.444972704526457},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD21),COLUMN(AD21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE21),COLUMN(AE21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":22.53586419268499},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF21),COLUMN(AF21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG21),COLUMN(AG21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH21),COLUMN(AH21)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B21-$B$11)),\"-\")","v":84.015984360902266},null,2031,7.4836149304031416E-2,7.5597360068735117E-2,5.9739831660825492E-2,5.7498410307016724E-2,3.5373096106094556E-2,3.780008575718774E-2,3.9479288390175081E-2,4.1924031609526062E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,9.3584490862698051E-3,8.5097150417673319E-3,6.4977175717107049E-3,4.1062988276339748E-3,1.4097310051639209E-2,1.2708725408621066E-2,9.1997401094495359E-3,5.908723765758515E-3,2.524146078785967E-4,2.5572206692696717E-4,51.121264495374248,44.058350592693351,"-",28.119061804230746,"-",28.232930660595756,"-","-",97.458541858646626]
[null,2032,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C22),COLUMN(C22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":4.9699306996262065E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D22),COLUMN(D22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":4.7143797234474198E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E22),COLUMN(E22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":3.7066789824484213E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F22),COLUMN(F22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":3.1504941220488393E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G22),COLUMN(G22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":1.5098442280260001E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H22),COLUMN(H22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":2.9327728630006371E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I22),COLUMN(I22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":3.2769081679962848E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J22),COLUMN(J22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":3.1245101791831417E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K22),COLUMN(K22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":3.5261204422882553E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L22),COLUMN(L22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":4.6378355416884796E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M22),COLUMN(M22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":4.7364316505812108E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N22),COLUMN(N22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":6.313613855546804E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O22),COLUMN(O22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":5.4260405224340136E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P22),COLUMN(P22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q22),COLUMN(Q22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R22),COLUMN(R22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S22),COLUMN(S22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T22),COLUMN(T22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U22),COLUMN(U22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V22),COLUMN(V22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W22),COLUMN(W22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X22),COLUMN(X22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":1.6164920560347081E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y22),COLUMN(Y22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":1.3727385488515961E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z22),COLUMN(Z22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":46.822987385823822},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA22),COLUMN(AA22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":26.689102809919582},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB22),COLUMN(AB22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC22),COLUMN(AC22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD22),COLUMN(AD22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE22),COLUMN(AE22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF22),COLUMN(AF22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG22),COLUMN(AG22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH22),COLUMN(AH22)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B22-$B$11)),\"-\")","v":84.015984360902266},null,2032,7.6279910448321789E-2,7.3271564356745103E-2,6.1408911233704892E-2,5.4861503057081012E-2,3.1967224206706946E-2,3.5718299031159507E-2,3.4057160953096244E-2,3.8434712820941984E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",1.9029344483640585E-4,1.615987819708099E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C23),COLUMN(C23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":4.8997797676421033E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D23),COLUMN(D23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":4.7894867731256098E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E23),COLUMN(E23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":3.6832911502901196E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F23),COLUMN(F23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":3.3172843923602244E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G23),COLUMN(G23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":7.6494062092200884E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H23),COLUMN(H23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":2.7197243777408293E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I23),COLUMN(I23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":2.9268051433843603E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J23),COLUMN(J23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":3.0750012807113529E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K23),COLUMN(K23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":3.2870996606112646E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L23),COLUMN(L23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":4.4111264008390191E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M23),COLUMN(M23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":4.2718979043705421E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N23),COLUMN(N23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":5.8380007529808525E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O23),COLUMN(O23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":5.0281823778975515E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P23),COLUMN(P23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q23),COLUMN(Q23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R23),COLUMN(R23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S23),COLUMN(S23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T23),COLUMN(T23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U23),COLUMN(U23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V23),COLUMN(V23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W23),COLUMN(W23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X23),COLUMN(X23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":1.6196756153165082E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y23),COLUMN(Y23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":1.375442053970824E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z23),COLUMN(Z23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":46.343645895376085},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA23),COLUMN(AA23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":15.849526896218626},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB23),COLUMN(AB23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC23),COLUMN(AC23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD23),COLUMN(AD23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE23),COLUMN(AE23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF23),COLUMN(AF23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG23),COLUMN(AG23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH23),COLUMN(AH23)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B23-$B$11)),\"-\")","v":84.015984360902266},null,2033,6.6685088414176738E-2,6.5386719282728573E-2,5.2364584410709188E-2,4.8055952856358462E-2,2.9644995717375042E-2,3.1902176062889531E-2,3.3517513959753747E-2,3.5829386300662784E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",1.9066821343505938E-4,1.6191703859344542E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C24),COLUMN(C24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":4.8472318147857983E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D24),COLUMN(D24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":4.9385017451592746E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E24),COLUMN(E24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":3.6337153909181769E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F24),COLUMN(F24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":3.4683936768092963E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G24),COLUMN(G24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":8.6719656933616183E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H24),COLUMN(H24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":2.5704885388863605E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I24),COLUMN(I24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":2.6271383146515139E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J24),COLUMN(J24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":2.8492790671642371E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K24),COLUMN(K24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":2.917569129702674E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L24),COLUMN(L24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":4.69728119698496E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M24),COLUMN(M24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":4.2149569707355185E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N24),COLUMN(N24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":6.134121466394157E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O24),COLUMN(O24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":4.9935683641345256E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P24),COLUMN(P24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q24),COLUMN(Q24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R24),COLUMN(R24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S24),COLUMN(S24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T24),COLUMN(T24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U24),COLUMN(U24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V24),COLUMN(V24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W24),COLUMN(W24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X24),COLUMN(X24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":1.6236934467303907E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y24),COLUMN(Y24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":1.3788540299493216E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z24),COLUMN(Z24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":56.052455259473845},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA24),COLUMN(AA24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":6.3899798995800197},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB24),COLUMN(AB24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC24),COLUMN(AC24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD24),COLUMN(AD24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE24),COLUMN(AE24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF24),COLUMN(AF24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG24),COLUMN(AG24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH24),COLUMN(AH24)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B24-$B$11)),\"-\")","v":84.015984360902266},null,2034,6.7270250937883719E-2,6.8344680558240278E-2,5.2984735596114087E-2,5.1038568377624348E-2,2.801832507386133E-2,2.8635807629701505E-2,3.1057141832090185E-2,3.1801503513759148E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",1.9114119254910161E-4,1.6231869640563417E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C25),COLUMN(C25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":4.952935937602871E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D25),COLUMN(D25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":5.031758504702924E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E25),COLUMN(E25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":3.7311091162218792E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F25),COLUMN(F25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":3.5329800599438521E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G25),COLUMN(G25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":1.066140027462531E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H25),COLUMN(H25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":2.3492811598525034E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I25),COLUMN(I25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":2.3467952836204269E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J25),COLUMN(J25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":2.5863346207719698E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K25),COLUMN(K25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":2.6955467049346579E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L25),COLUMN(L25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":4.1978694395411925E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M25),COLUMN(M25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":3.9948894957391877E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N25),COLUMN(N25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":5.4550518113044815E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O25),COLUMN(O25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":4.7086660453011072E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P25),COLUMN(P25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q25),COLUMN(Q25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R25),COLUMN(R25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S25),COLUMN(S25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T25),COLUMN(T25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U25),COLUMN(U25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V25),COLUMN(V25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W25),COLUMN(W25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X25),COLUMN(X25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":1.6286411439581563E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y25),COLUMN(Y25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":1.3830556557397142E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z25),COLUMN(Z25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":43.914176500771944},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA25),COLUMN(AA25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB25),COLUMN(AB25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC25),COLUMN(AC25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD25),COLUMN(AD25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE25),COLUMN(AE25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF25),COLUMN(AF25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG25),COLUMN(AG25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH25),COLUMN(AH25)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B25-$B$11)),\"-\")","v":84.015984360902266},null,2035,7.0856562260749933E-2,7.1784461520651752E-2,5.6473216919452882E-2,5.4140841668947948E-2,2.560716464239229E-2,2.5580068591462654E-2,2.8191047366414472E-2,2.9381459083787774E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",1.9172363546675418E-4,1.6281331179367916E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C26),COLUMN(C26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":5.0095237692859437E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D26),COLUMN(D26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":5.0978102787817184E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E26),COLUMN(E26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":3.8081539825683186E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F26),COLUMN(F26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":3.6100403169044372E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G26),COLUMN(G26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":9.2573425710935978E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H26),COLUMN(H26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":2.1631465794080696E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I26),COLUMN(I26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":2.1380077596114391E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J26),COLUMN(J26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":2.3663768831380813E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K26),COLUMN(K26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":2.4599475963233808E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L26),COLUMN(L26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":4.1634620015630901E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M26),COLUMN(M26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":3.9381496347991616E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N26),COLUMN(N26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":5.3176525090260708E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O26),COLUMN(O26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":4.6060021939410691E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P26),COLUMN(P26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q26),COLUMN(Q26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R26),COLUMN(R26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S26),COLUMN(S26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T26),COLUMN(T26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U26),COLUMN(U26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V26),COLUMN(V26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W26),COLUMN(W26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X26),COLUMN(X26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":1.6327668494906666E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y26),COLUMN(Y26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":1.3865592393203101E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z26),COLUMN(Z26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":45.288173415183145},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA26),COLUMN(AA26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB26),COLUMN(AB26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC26),COLUMN(AC26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD26),COLUMN(AD26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE26),COLUMN(AE26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF26),COLUMN(AF26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG26),COLUMN(AG26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH26),COLUMN(AH26)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B26-$B$11)),\"-\")","v":84.015984360902266},null,2036,6.9869857486725515E-2,7.0909166276509783E-2,5.5727332357485636E-2,5.3395138285290432E-2,2.3578297715547959E-2,2.3304284579764689E-2,2.579350802620509E-2,2.6813428799924852E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",1.922093135220413E-4,1.6322575365278693E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C27),COLUMN(C27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":5.0667581230995129E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D27),COLUMN(D27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":5.1647291129260704E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E27),COLUMN(E27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":3.8867897730194792E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F27),COLUMN(F27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":3.6887813881074115E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G27),COLUMN(G27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":8.0381928518853639E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H27),COLUMN(H27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":1.991759523708354E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I27),COLUMN(I27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":1.9477954519777602E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J27),COLUMN(J27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":2.1651256987693608E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K27),COLUMN(K27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":2.2449405775752891E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L27),COLUMN(L27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":4.1293365808809675E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M27),COLUMN(M27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":3.8822156564305877E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N27),COLUMN(N27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":5.1837139563279801E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O27),COLUMN(O27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":4.5055767400963091E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P27),COLUMN(P27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q27),COLUMN(Q27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R27),COLUMN(R27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S27),COLUMN(S27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T27),COLUMN(T27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U27),COLUMN(U27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V27),COLUMN(V27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W27),COLUMN(W27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X27),COLUMN(X27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":1.6369030063409544E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y27),COLUMN(Y27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":1.3900716982472131E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z27),COLUMN(Z27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":46.705160262942599},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA27),COLUMN(AA27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB27),COLUMN(AB27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC27),COLUMN(AC27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD27),COLUMN(AD27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE27),COLUMN(AE27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF27),COLUMN(AF27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG27),COLUMN(AG27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH27),COLUMN(AH27)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B27-$B$11)),\"-\")","v":84.015984360902266},null,2037,6.910843725036693E-2,7.0261751742605155E-2,5.5217849833224773E-2,5.2886895126039897E-2,2.1710178808421059E-2,2.1230970426557586E-2,2.3599870116586034E-2,2.4469852295570652E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",1.926962219064572E-4,1.6363924031766194E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C28),COLUMN(C28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":5.1246463856292244E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D28),COLUMN(D28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":5.2325263890128142E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E28),COLUMN(E28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":3.9670493390764013E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F28),COLUMN(F28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":3.7692399349477518E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G28),COLUMN(G28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":6.9795995803219038E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H28),COLUMN(H28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":1.8339515398759991E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I28),COLUMN(I28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":1.7745057779559932E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J28),COLUMN(J28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":1.9809901477971695E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K28),COLUMN(K28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":2.0487258364269456E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L28),COLUMN(L28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":4.095490865966856E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M28),COLUMN(M28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":3.8270761145934473E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N28),COLUMN(N28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":5.0531489854629269E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O28),COLUMN(O28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":4.4073408796028492E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P28),COLUMN(P28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q28),COLUMN(Q28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R28),COLUMN(R28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S28),COLUMN(S28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T28),COLUMN(T28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U28),COLUMN(U28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V28),COLUMN(V28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W28),COLUMN(W28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X28),COLUMN(X28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":1.641049640984502E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y28),COLUMN(Y28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":1.3935930550036232E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z28),COLUMN(Z28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":48.166482123031123},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA28),COLUMN(AA28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB28),COLUMN(AB28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC28),COLUMN(AC28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD28),COLUMN(AD28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE28),COLUMN(AE28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF28),COLUMN(AF28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG28),COLUMN(AG28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH28),COLUMN(AH28)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B28-$B$11)),\"-\")","v":84.015984360902266},null,2038,6.8543721877582189E-2,6.9813685277413814E-2,5.491648944556235E-2,5.2587877140159882E-2,1.9990071784648393E-2,1.9342112979720327E-2,2.1592792610989148E-2,2.2331111617053707E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",1.931843637366956E-4,1.6405377443502655E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C29),COLUMN(C29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":5.1831960278532672E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D29),COLUMN(D29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":5.3012136383284114E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E29),COLUMN(E29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":4.0489662106012854E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F29),COLUMN(F29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":3.8514534184673238E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G29),COLUMN(G29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":6.0604182058413289E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H29),COLUMN(H29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":1.6886467520694708E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I29),COLUMN(I29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":1.6166331802458477E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J29),COLUMN(J29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":1.8125146119229951E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K29),COLUMN(K29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":1.8696608697663951E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L29),COLUMN(L29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":4.061922564239006E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M29),COLUMN(M29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":3.7727197258171047E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N29),COLUMN(N29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":4.9258726242242174E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O29),COLUMN(O29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":4.3112468723822478E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P29),COLUMN(P29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q29),COLUMN(Q29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R29),COLUMN(R29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S29),COLUMN(S29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T29),COLUMN(T29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U29),COLUMN(U29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V29),COLUMN(V29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W29),COLUMN(W29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X29),COLUMN(X29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":1.6452067799638595E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y29),COLUMN(Y29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":1.3971233321296959E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z29),COLUMN(Z29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":49.673526159571892},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA29),COLUMN(AA29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB29),COLUMN(AB29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC29),COLUMN(AC29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD29),COLUMN(AD29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE29),COLUMN(AE29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF29),COLUMN(AF29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG29),COLUMN(AG29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH29),COLUMN(AH29)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B29-$B$11)),\"-\")","v":84.015984360902266},null,2039,6.8150907951805076E-2,6.9540211262318477E-2,5.4798754543114753E-2,5.2473633954113752E-2,1.8406249597557232E-2,1.7621301664679741E-2,1.9756409269960647E-2,2.0379303480453709E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",1.9367374213734556E-4,1.6446935865830782E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C30),COLUMN(C30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":5.2424146061065699E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D30),COLUMN(D30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":5.3708025435302453E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E30),COLUMN(E30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":4.1325746098251889E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F30),COLUMN(F30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":3.9354601167965332E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G30),COLUMN(G30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":5.2622888185799169E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H30),COLUMN(H30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":1.5548545265637589E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I30),COLUMN(I30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":1.4728060465839842E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J30),COLUMN(J30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":1.658367267544196E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K30),COLUMN(K30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":1.7062467343273931E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L30),COLUMN(L30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":4.0286294019065957E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M30),COLUMN(M30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":3.7191353668913148E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N30),COLUMN(N30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":4.8018020406454919E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O30),COLUMN(O30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":4.2172480192411614E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P30),COLUMN(P30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q30),COLUMN(Q30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R30),COLUMN(R30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S30),COLUMN(S30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T30),COLUMN(T30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U30),COLUMN(U30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V30),COLUMN(V30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W30),COLUMN(W30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X30),COLUMN(X30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":1.6493744498888155E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y30),COLUMN(Y30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":1.4006625522226858E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z30),COLUMN(Z30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":51.227722938600095},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA30),COLUMN(AA30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB30),COLUMN(AB30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC30),COLUMN(AC30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD30),COLUMN(AD30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE30),COLUMN(AE30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF30),COLUMN(AF30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG30),COLUMN(AG30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH30),COLUMN(AH30)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B30-$B$11)),\"-\")","v":84.015984360902266},null,2040,6.7908471140318838E-2,6.9419853939670345E-2,5.4843434704094411E-2,5.2523002892161073E-2,1.6947914339544973E-2,1.6053585907765427E-2,1.8076203216231736E-2,1.8598089404168586E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",1.9416436024091141E-4,1.6488599564765458E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C31),COLUMN(C31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":5.3023097630560088E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D31),COLUMN(D31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":5.441304940633665E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E31),COLUMN(E31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":4.2179094656449714E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F31),COLUMN(F31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":4.021299142976402E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G31),COLUMN(G31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":4.569269424915365E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H31),COLUMN(H31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":1.4316627179799602E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I31),COLUMN(I31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":1.3417747930451808E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J31),COLUMN(J31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":1.5173295574948143E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K31),COLUMN(K31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":1.5571154991154322E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L31),COLUMN(L31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":3.9956091238157147E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M31),COLUMN(M31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":3.666312072590029E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N31),COLUMN(N31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":4.6808564890933488E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O31),COLUMN(O31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":4.1252986391767483E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P31),COLUMN(P31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q31),COLUMN(Q31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R31),COLUMN(R31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S31),COLUMN(S31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T31),COLUMN(T31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U31),COLUMN(U31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V31),COLUMN(V31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W31),COLUMN(W31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X31),COLUMN(X31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":1.653552677436567E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y31),COLUMN(Y31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":1.4042107379370913E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z31),COLUMN(Z31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":52.830547786032021},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA31),COLUMN(AA31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB31),COLUMN(AB31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC31),COLUMN(AC31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD31),COLUMN(AD31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE31),COLUMN(AE31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF31),COLUMN(AF31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG31),COLUMN(AG31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH31),COLUMN(AH31)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B31-$B$11)),\"-\")","v":84.015984360902266},null,2041,6.7797734497705722E-2,6.9433985728149877E-2,5.5032174196582982E-2,5.2717677478128583E-2,1.5605123625981567E-2,1.4625345244192471E-2,1.6538892176693475E-2,1.6972558940358214E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",1.946562211878327E-4,1.6530368806995442E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C32),COLUMN(C32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":5.3628892286867604E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D32),COLUMN(D32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":5.5127328210251118E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E32),COLUMN(E32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":4.3050064282154639E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F32),COLUMN(F32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":4.1090104631693797E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G32),COLUMN(G32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":3.9675175189454147E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H32),COLUMN(H32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":1.3182314506190675E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I32),COLUMN(I32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":1.2224010075374006E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J32),COLUMN(J32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":1.3882865581740338E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K32),COLUMN(K32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":1.4210187945304924E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L32),COLUMN(L32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":3.9628594932966069E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M32),COLUMN(M32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":3.6142390334275264E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N32),COLUMN(N32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":4.5629572577177629E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O32),COLUMN(O32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":4.0353540471768873E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P32),COLUMN(P32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q32),COLUMN(Q32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R32),COLUMN(R32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S32),COLUMN(S32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T32),COLUMN(T32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U32),COLUMN(U32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V32),COLUMN(V32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W32),COLUMN(W32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X32),COLUMN(X32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":1.6577414893518901E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y32),COLUMN(Y32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":1.4077679119847992E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z32),COLUMN(Z32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":54.483522188122549},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA32),COLUMN(AA32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB32),COLUMN(AB32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC32),COLUMN(AC32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD32),COLUMN(AD32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE32),COLUMN(AE32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF32),COLUMN(AF32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG32),COLUMN(AG32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH32),COLUMN(AH32)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B32-$B$11)),\"-\")","v":84.015984360902266},null,2042,6.7802493623403098E-2,6.9566452392410161E-2,5.5349097296254986E-2,5.3041832795732491E-2,1.4368722811747836E-2,1.3324170982157667E-2,1.5132323484096969E-2,1.5489104860382368E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",1.9514932812650452E-4,1.6572243859885061E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C33),COLUMN(C33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":5.4241608212999219E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D33),COLUMN(D33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":5.5850983335016702E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E33),COLUMN(E33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":4.393901883842953E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F33),COLUMN(F33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":4.1986349152673616E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G33),COLUMN(G33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":3.4450135895478188E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H33),COLUMN(H33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":1.2137873925034171E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I33),COLUMN(I33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":1.1136475591684011E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J33),COLUMN(J33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":1.2702181659130382E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K33),COLUMN(K33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":1.2968173623318351E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L33),COLUMN(L33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":3.9303782920121669E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M33),COLUMN(M33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":3.5629055934464172E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N33),COLUMN(N33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":4.4480276172260979E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O33),COLUMN(O33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":3.9473705325044207E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P33),COLUMN(P33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q33),COLUMN(Q33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R33),COLUMN(R33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S33),COLUMN(S33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T33),COLUMN(T33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U33),COLUMN(U33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V33),COLUMN(V33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W33),COLUMN(W33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X33),COLUMN(X33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":1.6619409124473113E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y33),COLUMN(Y33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":1.4113340971352314E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z33),COLUMN(Z33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":56.188215235740522},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA33),COLUMN(AA33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB33),COLUMN(AB33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC33),COLUMN(AC33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD33),COLUMN(AD33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE33),COLUMN(AE33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF33),COLUMN(AF33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG33),COLUMN(AG33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH33),COLUMN(AH33)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B33-$B$11)),\"-\")","v":84.015984360902266},null,2043,6.7908691185958381E-2,6.9803247579597355E-2,5.5780482974214937E-2,5.348180022014308E-2,1.3230282578287247E-2,1.2138758394935573E-2,1.3845378008452118E-2,1.4135309249417003E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",1.9564368421329749E-4,1.6614224991475944E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C34),COLUMN(C34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":5.4861324485215315E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D34),COLUMN(D34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":5.6584137863373948E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E34),COLUMN(E34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":4.4846329701862121E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F34),COLUMN(F34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":4.290214227905579E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G34),COLUMN(G34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":2.991321040297196E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H34),COLUMN(H34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":1.1176184830883553E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I34),COLUMN(I34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":1.0145695875531187E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J34),COLUMN(J34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":1.1621910329072151E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K34),COLUMN(K34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":1.1834715189681549E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L34),COLUMN(L34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":3.8981633198076788E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M34),COLUMN(M34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":3.5123012480370623E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N34),COLUMN(N34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":4.3359927709473752E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O34),COLUMN(O34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":3.861305337454872E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P34),COLUMN(P34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q34),COLUMN(Q34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R34),COLUMN(R34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S34),COLUMN(S34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T34),COLUMN(T34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U34),COLUMN(U34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V34),COLUMN(V34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W34),COLUMN(W34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X34),COLUMN(X34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":1.6661509736032792E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y34),COLUMN(Y34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":1.4149093162154887E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z34),COLUMN(Z34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":57.946245113832916},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA34),COLUMN(AA34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB34),COLUMN(AB34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC34),COLUMN(AC34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD34),COLUMN(AD34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE34),COLUMN(AE34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF34),COLUMN(AF34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG34),COLUMN(AG34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH34),COLUMN(AH34)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B34-$B$11)),\"-\")","v":84.015984360902266},null,2044,6.8104134312633333E-2,7.0132230221401679E-2,5.6314482453669955E-2,5.402578501954234E-2,1.2182041465663073E-2,1.1058808504328995E-2,1.2667882258688645E-2,1.289983955675289E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",1.9613929261257806E-4,1.6656312470488734E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C35),COLUMN(C35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":5.5488121083231139E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D35),COLUMN(D35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":5.7326916493767623E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E35),COLUMN(E35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":4.5772375917714166E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F35),COLUMN(F35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":4.3837910398912133E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G35),COLUMN(G35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":2.5973777268318943E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H35),COLUMN(H35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":1.0290690786996289E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I35),COLUMN(I35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":9.2430629377606467E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J35),COLUMN(J35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":1.0633511889660774E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K35),COLUMN(K35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":1.0800324524421343E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L35),COLUMN(L35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":3.8662123945617865E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M35),COLUMN(M35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":3.4624156417879641E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N35),COLUMN(N35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":4.2267798061542994E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O35),COLUMN(O35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":3.7771166365773101E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P35),COLUMN(P35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q35),COLUMN(Q35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R35),COLUMN(R35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S35),COLUMN(S35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T35),COLUMN(T35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U35),COLUMN(U35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V35),COLUMN(V35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W35),COLUMN(W35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X35),COLUMN(X35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":1.6703716997683361E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y35),COLUMN(Y35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":1.4184935921104987E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z35),COLUMN(Z35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":59.759280637491706},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA35),COLUMN(AA35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB35),COLUMN(AB35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC35),COLUMN(AC35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD35),COLUMN(AD35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE35),COLUMN(AE35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF35),COLUMN(AF35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG35),COLUMN(AG35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH35),COLUMN(AH35)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B35-$B$11)),\"-\")","v":84.015984360902266},null,2045,6.8378249199206195E-2,7.0542879156489754E-2,5.6940873990359631E-2,5.4663621181625877E-2,1.1216852957825957E-2,1.0074938602159106E-2,1.1590527959730245E-2,1.1772353731619264E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",1.9663615649672856E-4,1.6698506566324793E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C36),COLUMN(C36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":5.6122078900538892E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D36),COLUMN(D36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":5.807944556155599E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E36),COLUMN(E36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":4.671754435827434E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F36),COLUMN(F36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":4.4794089200557829E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G36),COLUMN(G36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":2.2553149477971607E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H36),COLUMN(H36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":9.4753548259990904E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I36),COLUMN(I36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":8.4207346168782612E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J36),COLUMN(J36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":9.729172907547658E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K36),COLUMN(K36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":9.8563427985592176E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L36),COLUMN(L36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":3.8345233520386835E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M36),COLUMN(M36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":3.4132385663666903E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N36),COLUMN(N36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":4.1203176466113642E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O36),COLUMN(O36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":3.694763516348266E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P36),COLUMN(P36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q36),COLUMN(Q36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R36),COLUMN(R36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S36),COLUMN(S36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T36),COLUMN(T36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U36),COLUMN(U36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V36),COLUMN(V36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W36),COLUMN(W36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X36),COLUMN(X36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":1.6746031179592914E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y36),COLUMN(Y36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":1.422086947763161E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z36),COLUMN(Z36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":61.629042836081567},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA36),COLUMN(AA36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB36),COLUMN(AB36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC36),COLUMN(AC36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD36),COLUMN(AD36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE36),COLUMN(AE36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF36),COLUMN(AF36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG36),COLUMN(AG36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH36),COLUMN(AH36)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B36-$B$11)),\"-\")","v":84.015984360902266},null,2046,6.8721868038261205E-2,7.1026080071610542E-2,5.7650849975107381E-2,5.538655856344351E-2,1.0328136760339009E-2,9.1786007323973046E-3,1.0604798469226948E-2,1.0743413650429547E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",1.9713427904616781E-4,1.6740807549067935E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C37),COLUMN(C37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":5.6763279754847712E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D37),COLUMN(D37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":5.8841853060498557E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E37),COLUMN(E37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":4.7682229884481037E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F37),COLUMN(F37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":4.5771123875405439E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G37),COLUMN(G37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":1.9583002738540502E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H37),COLUMN(H37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":8.7246182921011158E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I37),COLUMN(I37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":7.6715664455998204E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J37),COLUMN(J37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":8.9017444516140045E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K37),COLUMN(K37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":8.9948679915166797E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L37),COLUMN(L37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":3.8030940457415164E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M37),COLUMN(M37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":3.3647599584308918E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N37),COLUMN(N37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":4.0165370063181529E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O37),COLUMN(O37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":3.6142059552888233E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P37),COLUMN(P37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q37),COLUMN(Q37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R37),COLUMN(R37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S37),COLUMN(S37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T37),COLUMN(T37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U37),COLUMN(U37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V37),COLUMN(V37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W37),COLUMN(W37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X37),COLUMN(X37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":1.6788452552613938E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y37),COLUMN(Y37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":1.4256894061744952E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z37),COLUMN(Z37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":63.557306586932121},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA37),COLUMN(AA37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB37),COLUMN(AB37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC37),COLUMN(AC37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD37),COLUMN(AD37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE37),COLUMN(AE37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF37),COLUMN(AF37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG37),COLUMN(AG37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH37),COLUMN(AH37)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B37-$B$11)),\"-\")","v":84.015984360902266},null,2047,6.9127044009787711E-2,7.1573940505199898E-2,5.8436832102392068E-2,5.6187078108508273E-2,9.5098339383902167E-3,8.362007425703805E-3,9.7029014522592664E-3,9.8044061107531808E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",1.976336634493713E-4,1.6783215689486161E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C38),COLUMN(C38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":5.7411806398642969E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D38),COLUMN(D38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":5.961426866452587E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E38),COLUMN(E38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":4.866683551088255E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F38),COLUMN(F38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":4.6769469325243486E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G38),COLUMN(G38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":1.7004010753897405E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H38),COLUMN(H38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":8.0333629442567427E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I38),COLUMN(I38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":6.9890495790343584E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J38),COLUMN(J38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":8.144685579631071E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K38),COLUMN(K38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":8.2086887437233056E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L38),COLUMN(L38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":3.7719223467669902E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M38),COLUMN(M38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":3.316969897568993E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N38),COLUMN(N38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":3.9153703444177302E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O38),COLUMN(O38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":3.5354048045152167E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P38),COLUMN(P38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q38),COLUMN(Q38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R38),COLUMN(R38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S38),COLUMN(S38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T38),COLUMN(T38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U38),COLUMN(U38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V38),COLUMN(V38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W38),COLUMN(W38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X38),COLUMN(X38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":1.683098138828505E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y38),COLUMN(Y38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":1.4293009904037872E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z38),COLUMN(Z38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":65.545902300145514},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA38),COLUMN(AA38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB38),COLUMN(AB38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC38),COLUMN(AC38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD38),COLUMN(AD38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE38),COLUMN(AE38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF38),COLUMN(AF38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG38),COLUMN(AG38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH38),COLUMN(AH38)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B38-$B$11)),\"-\")","v":84.015984360902266},null,2048,6.958689063843132E-2,7.2179629217828667E-2,5.9292310909359748E-2,5.705873143562544E-2,8.7563656092398499E-3,7.6180640411474517E-3,8.8777072817978683E-3,8.9474707306584043E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",1.9813431290289162E-4,1.6825731259033385E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C39),COLUMN(C39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":5.8067742529866163E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D39),COLUMN(D39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":6.0396823749795076E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E39),COLUMN(E39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":4.9671772574003577E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F39),COLUMN(F39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":4.7789590374036135E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G39),COLUMN(G39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":1.4764660230048438E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H39),COLUMN(H39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":7.3968760619114345E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I39),COLUMN(I39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":6.367254245215774E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J39),COLUMN(J39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":7.4520116311609843E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K39),COLUMN(K39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":7.4912239907111641E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L39),COLUMN(L39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":3.7410061436611623E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M39),COLUMN(M39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":3.2698586042701296E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N39),COLUMN(N39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":3.8167518212407834E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O39),COLUMN(O39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":3.4583217687134913E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P39),COLUMN(P39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q39),COLUMN(Q39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R39),COLUMN(R39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S39),COLUMN(S39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T39),COLUMN(T39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U39),COLUMN(U39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V39),COLUMN(V39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W39),COLUMN(W39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X39),COLUMN(X39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":1.6873617958832729E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y39),COLUMN(Y39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":1.4329217235687372E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z39),COLUMN(Z39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":67.596717656118656},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA39),COLUMN(AA39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB39),COLUMN(AB39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC39),COLUMN(AC39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD39),COLUMN(AD39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE39),COLUMN(AE39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF39),COLUMN(AF39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG39),COLUMN(AG39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH39),COLUMN(AH39)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B39-$B$11)),\"-\")","v":84.015984360902266},null,2049,7.0095442308439754E-2,7.2837236720540072E-2,6.021170647639832E-2,5.7996001590596646E-2,8.0625949074834644E-3,6.9403071272851943E-3,8.1226926779654728E-3,8.1654341498751688E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,"-","-","-","-","-","-","-","-",1.9863623061137892E-4,1.6868354529851176E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C40),COLUMN(C40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":5.8731172802716898E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D40),COLUMN(D40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":6.1189651417034994E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E40),COLUMN(E40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":5.0697460904188363E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F40),COLUMN(F40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":4.8831961984342601E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G40),COLUMN(G40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":1.2820221938451102E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H40),COLUMN(H40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":6.8108183154347197E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I40),COLUMN(I40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":5.800778226675532E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J40),COLUMN(J40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":6.8182469179459771E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K40),COLUMN(K40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":6.8364678733758687E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L40),COLUMN(L40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":3.7103433422764221E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M40),COLUMN(M40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":3.2234164379229212E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N40),COLUMN(N40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":3.7206172554569012E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O40),COLUMN(O40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":3.3829193875289747E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P40),COLUMN(P40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q40),COLUMN(Q40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R40),COLUMN(R40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S40),COLUMN(S40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T40),COLUMN(T40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U40),COLUMN(U40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V40),COLUMN(V40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W40),COLUMN(W40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X40),COLUMN(X40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":1.691636253717307E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y40),COLUMN(Y40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":1.4365516288456076E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z40),COLUMN(Z40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":69.711699397429456},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA40),COLUMN(AA40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB40),COLUMN(AB40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC40),COLUMN(AC40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD40),COLUMN(AD40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE40),COLUMN(AE40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF40),COLUMN(AF40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG40),COLUMN(AG40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH40),COLUMN(AH40)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B40-$B$11)),\"-\")","v":84.015984360902266},null,2050,7.0647533149952799E-2,7.3541654174728063E-2,6.1190247503005009E-2,5.8994182174562572E-2,7.4237919638238453E-3,6.3228482670763305E-3,7.4318891405611154E-3,7.4517499819796978E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",1.9913941978760141E-4,1.6911085774770496E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C41),COLUMN(C41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":5.9402182838578191E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D41),COLUMN(D41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":6.199288651418456E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E41),COLUMN(E41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":5.1744329000992302E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F41),COLUMN(F41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":4.9897069478457005E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G41),COLUMN(G41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":1.1131857285591172E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H41),COLUMN(H41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":6.271194182192916E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I41),COLUMN(I41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":5.2846999254594126E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J41),COLUMN(J41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":6.2383814377967028E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K41),COLUMN(K41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":6.2389394632509799E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L41),COLUMN(L41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":3.6799318656296413E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M41),COLUMN(M41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":3.1776338948426655E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N41),COLUMN(N41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":3.6269040823051058E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O41),COLUMN(O41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":3.3091610173615157E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P41),COLUMN(P41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q41),COLUMN(Q41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R41),COLUMN(R41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S41),COLUMN(S41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T41),COLUMN(T41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U41),COLUMN(U41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V41),COLUMN(V41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W41),COLUMN(W41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X41),COLUMN(X41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":1.695921539691352E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y41),COLUMN(Y41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":1.440190729469371E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z41),COLUMN(Z41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":71.89285517678799},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA41),COLUMN(AA41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB41),COLUMN(AB41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC41),COLUMN(AC41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD41),COLUMN(AD41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE41),COLUMN(AE41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF41),COLUMN(AF41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG41),COLUMN(AG41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH41),COLUMN(AH41)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B41-$B$11)),\"-\")","v":84.015984360902266},null,2051,7.1238691877234042E-2,7.4288468244157857E-2,6.222386633962794E-2,6.0049272429699388E-2,6.8356016585902788E-3,5.7603229187507604E-3,6.799835767198407E-3,6.8004440149435682E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",1.9964388365246598E-4,1.6953925267313436E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C42),COLUMN(C42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":6.0080859237066686E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D42),COLUMN(D42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":6.2806665659328381E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E42),COLUMN(E42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":5.2812814212195268E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F42),COLUMN(F42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":5.0985408764371673E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G42),COLUMN(G42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":9.6658425432641663E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H42),COLUMN(H42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":5.7743247065694279E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I42),COLUMN(I42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":4.8145356038126787E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J42),COLUMN(J42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":5.7078312697966174E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K42),COLUMN(K42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":5.6936368819487269E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L42),COLUMN(L42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":3.6497696537614863E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M42),COLUMN(M42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":3.1325016063265534E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N42),COLUMN(N42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":3.5355513128764555E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O42),COLUMN(O42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":3.2370108135576465E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P42),COLUMN(P42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q42),COLUMN(Q42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R42),COLUMN(R42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S42),COLUMN(S42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T42),COLUMN(T42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U42),COLUMN(U42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V42),COLUMN(V42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W42),COLUMN(W42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X42),COLUMN(X42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":1.7002176812354634E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y42),COLUMN(Y42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":1.4438390487338598E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z42),COLUMN(Z42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":74.14225546280683},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA42),COLUMN(AA42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB42),COLUMN(AB42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC42),COLUMN(AC42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD42),COLUMN(AD42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE42),COLUMN(AE42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF42),COLUMN(AF42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG42),COLUMN(AG42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH42),COLUMN(AH42)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B42-$B$11)),\"-\")","v":84.015984360902266},null,2052,7.1865050478067974E-2,7.507386979835444E-2,6.3309107874789342E-2,6.1157886181611394E-2,6.294013930160677E-3,5.2478438081558203E-3,6.2215360840783135E-3,6.2060642013241126E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.0014962543503877E-4,1.6996873281694999E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C43),COLUMN(C43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":6.0767289587209068E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D43),COLUMN(D43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":6.3631127263933412E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E43),COLUMN(E43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":5.3903362916511412E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F43),COLUMN(F43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":5.2097486566669085E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G43),COLUMN(G43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":8.3928952441842091E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H43),COLUMN(H43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":5.316822418220634E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I43),COLUMN(I43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":4.3862004290366281E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J43),COLUMN(J43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":5.22240233774076E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K43),COLUMN(K43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":5.1959954307033368E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L43),COLUMN(L43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":3.6198546635968844E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M43),COLUMN(M43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":3.0880103367365071E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N43),COLUMN(N43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":3.4464994944222188E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O43),COLUMN(O43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":3.1664337129910114E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P43),COLUMN(P43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q43),COLUMN(Q43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R43),COLUMN(R43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S43),COLUMN(S43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T43),COLUMN(T43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U43),COLUMN(U43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V43),COLUMN(V43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W43),COLUMN(W43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X43),COLUMN(X43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":1.7045247058491834E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y43),COLUMN(Y43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":1.4474966099919148E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z43),COLUMN(Z43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":76.462035505399513},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA43),COLUMN(AA43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB43),COLUMN(AB43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC43),COLUMN(AC43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD43),COLUMN(AD43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE43),COLUMN(AE43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF43),COLUMN(AF43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG43),COLUMN(AG43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH43),COLUMN(AH43)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B43-$B$11)),\"-\")","v":84.015984360902266},null,2053,7.2523264930207887E-2,7.5894574643247795E-2,6.4443050453462603E-2,6.2317172814428216E-2,5.7953364358604917E-3,4.7809584676499249E-3,5.692418548137429E-3,5.6636350194666377E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.0065664837256588E-4,1.7039930092824823E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C44),COLUMN(C44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":6.1461562478746158E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D44),COLUMN(D44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":6.4466411556390629E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E44),COLUMN(E44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":5.5016430710071833E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F44),COLUMN(F44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":5.323382066244995E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G44),COLUMN(G44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":7.2875892882134626E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H44),COLUMN(H44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":4.8955682375693959E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I44),COLUMN(I44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":3.9959729840705182E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J44),COLUMN(J44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":4.7782572553536559E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K44),COLUMN(K44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":4.7418493795216158E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L44),COLUMN(L44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":3.5901848688066329E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M44),COLUMN(M44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":3.0441509816092453E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N44),COLUMN(N44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":3.3596906716617863E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O44),COLUMN(O44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":3.0973954170225967E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P44),COLUMN(P44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q44),COLUMN(Q44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R44),COLUMN(R44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S44),COLUMN(S44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T44),COLUMN(T44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U44),COLUMN(U44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V44),COLUMN(V44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W44),COLUMN(W44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X44),COLUMN(X44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":1.7088426411017164E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y44),COLUMN(Y44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":1.4511634366555344E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z44),COLUMN(Z44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":78.854397362672913},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA44),COLUMN(AA44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB44),COLUMN(AB44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC44),COLUMN(AC44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD44),COLUMN(AD44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE44),COLUMN(AE44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF44),COLUMN(AF44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG44),COLUMN(AG44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH44),COLUMN(AH44)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B44-$B$11)),\"-\")","v":84.015984360902266},null,2054,7.3210446360988474E-2,7.6747754695191558E-2,6.5623237242905072E-2,6.3524748694844577E-2,5.3361693789506417E-3,4.3556105526368653E-3,5.2083004083354851E-3,5.1686158236785617E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.0116495571049407E-4,1.7083095976308955E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(C45),COLUMN(C45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":6.2163767513566219E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(D45),COLUMN(D45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":6.5312660605865769E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(E45),COLUMN(E45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":5.6152482596757952E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(F45),COLUMN(F45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":5.4394940122407295E-2},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(G45),COLUMN(G45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":6.3278470764287264E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(H45),COLUMN(H45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":4.5076902110864842E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(I45),COLUMN(I45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":3.6404629354633848E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(J45),COLUMN(J45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":4.3718849911929588E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(K45),COLUMN(K45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":4.3273970960798006E-3},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(L45),COLUMN(L45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":3.5607582596701453E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(M45),COLUMN(M45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":3.0009145657931949E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(N45),COLUMN(N45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":3.2750683490651429E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(O45),COLUMN(O45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":3.0298623748324839E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(P45),COLUMN(P45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Q45),COLUMN(Q45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(R45),COLUMN(R45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(S45),COLUMN(S45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(T45),COLUMN(T45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(U45),COLUMN(U45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(V45),COLUMN(V45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(W45),COLUMN(W45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(X45),COLUMN(X45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":1.7131715146321053E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Y45),COLUMN(Y45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":1.4548395521960246E-4},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(Z45),COLUMN(Z45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":81.321611991237404},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AA45),COLUMN(AA45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AB45),COLUMN(AB45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AC45),COLUMN(AC45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AD45),COLUMN(AD45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AE45),COLUMN(AE45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AF45),COLUMN(AF45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AG45),COLUMN(AG45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":"-"},{"$f":"IFERROR(INDIRECT(INDEX(Ref!$C$4:$C$9,MATCH(State,Ref!$B$4:$B$9,0))&INDEX(Ref!$C$12:$C$14,MATCH(Counterfactual,Ref!$B$12:$B$14,0))&\"!\"&ADDRESS(ROW(AH45),COLUMN(AH45)))*IF(DollarType=Ref!$B$17,1,(1+Inflation)^($B45-$B$11)),\"-\")","v":84.015984360902266},null,2055,7.3924101274807363E-2,7.7630978223062391E-2,6.6847616670740656E-2,6.4778637669935066E-2,4.9133823300842681E-3,3.9681045996550895E-3,4.7653546404003251E-3,4.7168628347269833E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.0167455070249147E-4,1.7126371208451603E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,C$12:C20)+IF(C11=\"-\",,C11),,1))","v":4.5436586227389386E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,D$12:D20)+IF(D11=\"-\",,D11),,1))","v":4.3599308400692711E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,E$12:E20)+IF(E11=\"-\",,E11),,1))","v":3.083790700630977E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,F$12:F20)+IF(F11=\"-\",,F11),,1))","v":2.8209189059573748E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,G$12:G20)+IF(G11=\"-\",,G11),,1))","v":1.0419716436780078E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,H$12:H20)+IF(H11=\"-\",,H11),,1))","v":4.8243103293643716E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,I$12:I20)+IF(I11=\"-\",,I11),,1))","v":5.2516734018726488E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,J$12:J20)+IF(J11=\"-\",,J11),,1))","v":4.9556260688940632E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,K$12:K20)+IF(K11=\"-\",,K11),,1))","v":5.7413477123800967E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,L$12:L20)+IF(L11=\"-\",,L11),,1))","v":5.913555693443964E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,M$12:M20)+IF(M11=\"-\",,M11),,1))","v":6.4825443873292685E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,N$12:N20)+IF(N11=\"-\",,N11),,1))","v":8.5602290247776104E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,O$12:O20)+IF(O11=\"-\",,O11),,1))","v":6.9009498946329118E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,P$12:P20)+IF(P11=\"-\",,P11),,1))","v":1.6149750271508213E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1))","v":1.3999730675556134E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,R$12:R20)+IF(R11=\"-\",,R11),,1))","v":1.0369132528551395E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,S$12:S20)+IF(S11=\"-\",,S11),,1))","v":6.3796517118680403E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,T$12:T20)+IF(T11=\"-\",,T11),,1))","v":1.9021554487189257E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,U$12:U20)+IF(U11=\"-\",,U11),,1))","v":1.6486490454053735E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,V$12:V20)+IF(V11=\"-\",,V11),,1))","v":1.144287570253052E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,W$12:W20)+IF(W11=\"-\",,W11),,1))","v":7.2042389402701959E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,X$12:X20)+IF(X11=\"-\",,X11),,1))","v":4.0383685386773628E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1))","v":4.5215883611800321E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1))","v":39.594560665846288},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1))","v":15.652087850962488},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1))","v":25.08348617526104},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1))","v":39.877147857931298},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1))","v":25.613834977059192},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1))","v":40.216625814398284},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1))","v":0.68781780937608417},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1))","v":12.424547647809241},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1))","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1))","v":6.5754039496260297E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1))","v":6.3591196038672984E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1))","v":4.8568474317205373E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1))","v":4.5473947550307744E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1))","v":5.2584982590071647E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1))","v":5.7243240080411886E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1))","v":5.4016324150945288E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1))","v":6.2580690064943045E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1))","v":6.4457757058539221E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1))","v":7.0659733821889028E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1))","v":9.3306496370075943E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1))","v":7.5220353851498728E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1))","v":1.901148601961947E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1))","v":1.6480482951264686E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1))","v":1.2206542812610703E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1))","v":7.5101259952110562E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1))","v":2.2392173942319196E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1))","v":1.9407896562512059E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1))","v":1.3470553277018927E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1))","v":8.4808300804860761E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1))","v":4.7539674437309908E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1))","v":5.3228138187811349E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1))","v":45.929690372381678},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1))","v":19.608935659685802},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1))","v":29.096843963302806},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1))","v":49.958090836416339},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1))","v":29.712048573388657},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1))","v":50.383388820278178},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1))","v":0.79786865887625757},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1))","v":15.565473293175415},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1),-PMT(NominalDR,$A48,NPV(NominalDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1))","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,C$12:C25)+IF(C11=\"-\",,C11),,1))","v":4.6504869478808962E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,D$12:D25)+IF(D11=\"-\",,D11),,1))","v":4.5169776345854805E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,E$12:E25)+IF(E11=\"-\",,E11),,1))","v":3.2610596519462735E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,F$12:F25)+IF(F11=\"-\",,F11),,1))","v":2.9876470096651144E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,G$12:G25)+IF(G11=\"-\",,G11),,1))","v":1.0835530292737847E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,H$12:H25)+IF(H11=\"-\",,H11),,1))","v":4.1658716719329872E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,I$12:I25)+IF(I11=\"-\",,I11),,1))","v":4.5098404285307869E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,J$12:J25)+IF(J11=\"-\",,J11),,1))","v":4.3474046226795272E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,K$12:K25)+IF(K11=\"-\",,K11),,1))","v":4.9469517165120901E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,L$12:L25)+IF(L11=\"-\",,L11),,1))","v":5.467322471195262E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,M$12:M25)+IF(M11=\"-\",,M11),,1))","v":5.79284273313674E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,N$12:N25)+IF(N11=\"-\",,N11),,1))","v":7.7483044782644108E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,O$12:O25)+IF(O11=\"-\",,O11),,1))","v":6.3221224190702138E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,P$12:P25)+IF(P11=\"-\",,P11),,1))","v":1.1498201761449202E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1))","v":9.9893868814239228E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,R$12:R25)+IF(R11=\"-\",,R11),,1))","v":7.4095707908844056E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,S$12:S25)+IF(S11=\"-\",,S11),,1))","v":4.5647665845969659E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,T$12:T25)+IF(T11=\"-\",,T11),,1))","v":1.3712730130134269E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,U$12:U25)+IF(U11=\"-\",,U11),,1))","v":1.1912274478587989E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,V$12:V25)+IF(V11=\"-\",,V11),,1))","v":8.2889580698113485E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,W$12:W25)+IF(W11=\"-\",,W11),,1))","v":5.225035379965123E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,X$12:X25)+IF(X11=\"-\",,X11),,1))","v":2.8012286803000817E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1))","v":3.1237431283432102E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1))","v":42.101022691098045},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1))","v":16.249479468673904},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1))","v":17.05570621675686},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1))","v":28.622256969991913},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1))","v":17.416320897374881},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1))","v":28.859192188396186},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1))","v":0.46768692379537946},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1))","v":8.44816518232345},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1))","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1))","v":6.7501118611064906E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1))","v":6.5929446974951275E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1))","v":5.1144780483322536E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1))","v":4.7926166858388734E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1))","v":4.5408001224069551E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1))","v":4.9157260670985581E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1))","v":4.7386710387206848E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1))","v":5.3921773709981767E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1))","v":5.9593814936028376E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1))","v":6.3141985791190485E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1))","v":8.4456518813082085E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1))","v":6.8911134367865331E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1))","v":1.3535683113578003E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1))","v":1.1759506236812248E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1))","v":8.7225467350291238E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1))","v":5.3736432233875489E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1))","v":1.6142625909194065E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1))","v":1.4023129516193781E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1))","v":9.7577614397819229E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1))","v":6.1509116492949444E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1))","v":3.2976064024492556E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1))","v":3.6772704106856268E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1))","v":48.83718632167372},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1))","v":20.35734787835467},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1))","v":19.784619211437956},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1))","v":35.857963532005883},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1))","v":20.202932240954858},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1))","v":36.154795973622754},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1))","v":0.54251683160264008},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1))","v":10.583861340414817},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1),-PMT(NominalDR,$A49,NPV(NominalDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1))","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,C$12:C40)+IF(C11=\"-\",,C11),,1))","v":5.0127836844657422E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,D$12:D40)+IF(D11=\"-\",,D11),,1))","v":5.0179471642231847E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,E$12:E40)+IF(E11=\"-\",,E11),,1))","v":3.7951320093963362E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,F$12:F40)+IF(F11=\"-\",,F11),,1))","v":3.5589093313901775E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,G$12:G40)+IF(G11=\"-\",,G11),,1))","v":7.7194036309496533E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,H$12:H40)+IF(H11=\"-\",,H11),,1))","v":2.8229342998446223E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,I$12:I40)+IF(I11=\"-\",,I11),,1))","v":2.9650233399967609E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,J$12:J40)+IF(J11=\"-\",,J11),,1))","v":2.9546829566102117E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,K$12:K40)+IF(K11=\"-\",,K11),,1))","v":3.2891428094497313E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,L$12:L40)+IF(L11=\"-\",,L11),,1))","v":4.7485254946357864E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,M$12:M40)+IF(M11=\"-\",,M11),,1))","v":4.7517400282923227E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,N$12:N40)+IF(N11=\"-\",,N11),,1))","v":6.2181756224938733E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,O$12:O40)+IF(O11=\"-\",,O11),,1))","v":5.2207469956398918E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,P$12:P40)+IF(P11=\"-\",,P11),,1))","v":6.0949403003345785E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1))","v":5.2951511847145116E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,R$12:R40)+IF(R11=\"-\",,R11),,1))","v":3.9276482147806184E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,S$12:S40)+IF(S11=\"-\",,S11),,1))","v":2.4196809549264747E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,T$12:T40)+IF(T11=\"-\",,T11),,1))","v":7.26881239621191E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,U$12:U40)+IF(U11=\"-\",,U11),,1))","v":6.3144310123013636E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,V$12:V40)+IF(V11=\"-\",,V11),,1))","v":4.3937917976757807E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,W$12:W40)+IF(W11=\"-\",,W11),,1))","v":2.7696747168584738E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,X$12:X40)+IF(X11=\"-\",,X11),,1))","v":1.5629422109310481E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1))","v":1.7221271148034883E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1))","v":48.832995804398671},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1))","v":8.6134866414622024},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1))","v":9.0408494587136534},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1))","v":15.172020035152755},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1))","v":9.2320032578372846},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1))","v":15.297614109876902},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1))","v":0.24791040711575515},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1))","v":4.4781839370973797},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1))","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1))","v":6.8097771487884637E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1))","v":6.8158555971589263E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1))","v":5.3763575968967602E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1))","v":5.0982762603479108E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1))","v":3.0769983868306389E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1))","v":3.2318754405964691E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1))","v":3.2206044227051298E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1))","v":3.5851656623002062E-2},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1))","v":5.1758927891530095E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1))","v":5.1793966308386324E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1))","v":6.7778114285183206E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1))","v":5.690614225247482E-4},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1))","v":7.1749637215538656E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1))","v":6.2334519746459257E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1))","v":4.6236274784397444E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1))","v":2.8484484201394462E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1))","v":8.5568459528206613E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1))","v":7.433348187681166E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1))","v":5.1723717042239294E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1))","v":3.2604610766857963E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1))","v":1.839895570708029E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1))","v":2.0272880395466658E-3},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1))","v":56.646275133102463},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1))","v":10.79097606442385},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1))","v":10.487385372107838},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1))","v":19.007506700039375},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1))","v":10.709123779091248},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1))","v":19.16485095685379},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1))","v":0.28757607225427601},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1))","v":5.6102688363955968},{"$f":"IF(DollarType=Ref!$B$17,-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1),-PMT(NominalDR,$A50,NPV(NominalDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1))","v":97.458541858646655}]
[]
[null,"NOTES: "]
[null,1,{"$f":"IF(DollarType=\"2021 $\",\"All Avoided Costs are in 2021 Dollars.\",\"All Avoided Costs are in Nominal Dollars.\")","v":"All Avoided Costs are in 2021 Dollars."}]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12,"DRIPE and Reliability measure vintage is 2021. Assumed measure life is 5 years."]

{"sheet":"ME1","index":2,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,66,8,66],[6,60,6,63],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,25,7,26],[6,27,6,30],[6,31,7,32],[7,27,7,28],[7,29,7,30],[6,35,8,35],[6,48,6,55],[6,58,7,59],[6,33,8,33],[6,40,7,43],[6,44,7,47],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,36,7,39],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,15,6,22],[6,11,7,14],[7,15,7,18],[7,19,7,22]]}
[]
[null,"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Maine"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2588501371288265E-2,3.6531603908422784E-2,3.17837932263558E-2,2.6156118300622967E-2,3.4813866061493902E-3,6.9753571517082877E-2,7.3000599908002978E-2,7.1916695443789966E-2,7.3718028631597779E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.0382270071187796E-3,2.3875823571410906E-3,1.8094670475550503E-3,1.1028036642706123E-3,2.1001193949580825E-2,1.6235938101352702E-2,1.5391700505157254E-2,8.5596589179156406E-3,1.11707171984742E-3,8.3288163696315521E-3,57.209291127733678,"-",9.4742977325569928,"-",106.06790900566151,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4233472127039613E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7103292433754371E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1514169698825112E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.4889270776252423E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6031392953620339E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9570653899723245E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8389198033731067E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0352651208441581E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5766008327802281E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.8106619508264925E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1301046083818057E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2982204735793651E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4722605517446553E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9112946332912405E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8119109834671122E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0076430478170294E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.315016828604383E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.804682630330264E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.990185369766111},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":123.03877444656733},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4643400399559142E-2,4.1322908233082122E-2,2.8636912386172737E-2,2.5187767345821975E-2,7.4725E-3,5.7505192630963937E-2,5.8460354980684102E-2,5.6710864263358973E-2,6.3179116554105935E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,5.1171368999928081E-3,4.3787479253103653E-3,2.5490524080590063E-3,1.6499475858709461E-3,3.5223000503181223E-2,2.9549785853339658E-2,2.1418212572023598E-2,1.265284576788729E-2,1.7060006438197682E-3,1.2570268743878668E-2,47.560050582486205,"-",7.019582389451263,"-",78.864799156520235,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.1350837950361031E-2,5.7441954571984283E-2,4.2508000261002557E-2,3.844766671950163E-2,6.2680659967750699E-2,6.3721786928945673E-2,6.1814842047061287E-2,6.8865237043975472E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,6.023893558671535E-3,5.1546620576753627E-3,3.0007444947670629E-3,1.9423182980872779E-3,4.1464516192344945E-2,3.4786007906551446E-2,2.5213519839786182E-2,1.489493003795692E-2,2.0083039579046314E-3,1.4797720365293969E-2,55.169658675683998,"-",8.1427155717634641,"-",91.48316702156346,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.2822356927184974E-2,4.1690379464034082E-2,2.6095150044028209E-2,2.4951377028134311E-2,6.9582388869061105E-3,5.8174326169014051E-2,6.5658879716414306E-2,5.2705953326688121E-2,7.4094340652544111E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,6.0310508283647774E-3,5.4058908224340124E-3,2.8313947354679883E-3,1.9988154102374045E-3,3.9251797083763564E-2,3.4496794520525807E-2,2.2471931532466391E-2,1.4493244939925713E-2,2.0658436014565824E-3,1.4410237852689543E-2,29.620613211469831,"-",8.6794504049312611,"-",99.430010759117792,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,5.8601717392348034E-2,5.7269153522726803E-2,3.8910449449495885E-2,3.756399985518559E-2,6.3410015524225316E-2,7.1568178890891593E-2,5.7449489126090054E-2,8.0762831311273084E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,7.099753035151017E-3,6.3638146761693208E-3,3.3331178825929163E-3,2.353005500931473E-3,4.6207215527006476E-2,4.0609626509562985E-2,2.645395780001944E-2,1.7061447943280551E-2,2.4319110876346887E-3,1.6963732000186131E-2,34.359911325304999,"-",10.068162469720262,"-",115.33881248057664,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.4796866810739647E-2,4.3814933581629197E-2,2.9186819592813096E-2,2.7703415362657077E-2,5.4895049999999996E-3,4.7998570269761946E-2,5.2738558768050996E-2,4.6540213598124172E-2,5.8671233621490432E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,6.010558147175972E-3,5.4073085686443326E-3,3.0419043736303842E-3,2.1192336211285799E-3,3.6120736185577394E-2,3.1789629568630656E-2,2.2204315535250332E-2,1.4136246871365579E-2,1.7959975448475873E-3,1.1565669272201283E-2,32.940873738600693,"-",7.4537195213940652,"-",85.036710736784229,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,5.9197116895602718E-2,5.8041185098293896E-2,4.0820969310659587E-2,3.9074705850919919E-2,5.2318441594040525E-2,5.7485029057175591E-2,5.0728832821955352E-2,6.3951644647424574E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,7.075629050855555E-3,6.3654836470081093E-3,3.5809298286376889E-3,2.4947618187925649E-3,4.2521330637661718E-2,3.7422751928192013E-2,2.6138920248096695E-2,1.6641189816971561E-2,2.1142483097945797E-3,1.3615105867235352E-2,38.211413536776803,"-",8.6463146448171155,"-",98.642584454669702,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5122504442434201E-2,4.419882655357342E-2,2.9933185450098574E-2,2.8191077483320379E-2,4.6170665704803378E-3,4.8396001259876462E-2,5.357310041766964E-2,4.9372411037987181E-2,5.8701893906110816E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.7804131435798814E-3,5.2108458950918899E-3,2.9738490723715599E-3,2.0579630366281665E-3,3.2760901379225583E-2,2.8886479564887203E-2,2.0481463153905071E-2,1.2925347919864744E-2,1.5621434453224929E-3,9.5027820195237051E-3,32.616590846637109,"-",5.100525640216178,"-",57.897481571293795,"-",0.76900002909103382,15.819989872292117,84.015984360902266,null,2025,5.855342299640301E-2,5.7466069385636094E-2,4.0672556678625502E-2,3.8621747180134211E-2,5.2751641373265344E-2,5.8394679455259911E-2,5.381592803140603E-2,6.3985064357660798E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.804702352622238E-3,6.1342077877021735E-3,3.500815127995801E-3,2.4226340867186777E-3,3.8566133103624362E-2,3.4005163743785226E-2,2.4110778424777053E-2,1.5215719571264778E-2,1.8389552638336387E-3,1.1186674993383309E-2,37.835245382099046,"-",5.916609742650766,"-",67.161078622700799,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,4.6160961850301899E-2,4.3908719377843262E-2,3.120089628743709E-2,2.7792732651694525E-2,4.9771031764865832E-3,4.4399840318304434E-2,5.1537497124006272E-2,4.5311791147186864E-2,5.5105581774566662E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,5.7778505295207963E-3,5.0596157447078518E-3,3.0312046066580411E-3,1.9848221128391116E-3,3.1472997060677702E-2,2.6964167959362299E-2,2.0081013032846165E-2,1.1996376717978666E-2,1.1218182469128937E-3,6.620637963143456E-3,34.521920063205243,11.667979319551931,2.5946938241947333,5.1586718756975776,29.350427424268759,58.353406895809051,0.38930261079225653,11.445046596161086,84.015984360902266,null,2026,6.0199730149535412E-2,5.7548390310957105E-2,4.2588740968930956E-2,3.8576650736934809E-2,4.839582594695184E-2,5.6175871865166843E-2,4.9389852350433687E-2,6.0065084134277663E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,6.8016856433518822E-3,5.9561796546700845E-3,3.5683340629578467E-3,2.3365325912342023E-3,3.7050012139829801E-2,3.1742218521761303E-2,2.3639368542266507E-2,1.4122134672404488E-2,1.3206044402658587E-3,7.7938150102124775E-3,40.045427273318083,14.617644491534659,3.0098448360658905,6.4627841258739247,34.046495812151761,73.105148159069586,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,4.6806286617689923E-2,4.2932274498090194E-2,3.2602119390291659E-2,2.7620222533458264E-2,4.8886895910699142E-3,4.0001107511215155E-2,4.8345906624093563E-2,4.4568112643652617E-2,5.4512253431173704E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,5.6800448532370561E-3,4.7938467343342575E-3,3.0571768930955328E-3,1.9025781495542282E-3,3.1555324543798113E-2,2.601138701254857E-2,2.0594336183689665E-2,1.1687640755610445E-2,7.022478737581583E-4,4.2764811298943821E-3,37.293556810406628,21.171153722865039,"-",11.450040917191554,"-",128.89798117823057,"-",8.4217678902350155,84.015984360902266,null,2027,6.085532599295209E-2,5.6294838925759288E-2,4.4134180332858854E-2,3.8269491352994581E-2,4.3601207187224524E-2,5.2697038220261984E-2,4.8579242781581357E-2,5.9418356239979341E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,6.686548801230663E-3,5.643316375658289E-3,3.5989086385520615E-3,2.2397149976552378E-3,3.7146928052959147E-2,3.0620604791172183E-2,2.424365255543948E-2,1.3758690697504617E-2,8.2668619698810408E-4,5.0342735861116667E-3,43.260525900071684,26.523221384005321,"-",14.34461126105758,"-",161.48339082008724,"-",10.550790812886428,97.458541858646626]
[null,2028,4.5163763363532929E-2,4.4972029628856117E-2,3.1309315281365657E-2,3.0230333283479606E-2,4.7258721209371326E-3,4.0312640866881411E-2,4.3147027413588626E-2,4.4898922014759868E-2,4.82983480495826E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,5.1811454520953601E-3,4.7057028540002733E-3,2.7791430453733726E-3,1.9642099027249896E-3,2.9085370097148705E-2,2.5806309751009074E-2,1.894107075750864E-2,1.2222387681357244E-2,5.0168404444034633E-4,3.1336141687449506E-3,39.579731309022719,31.584625584600129,"-",14.834074863244281,"-",166.18603554225328,"-",4.9400389898076078,84.015984360902266,null,2028,5.8730078892318162E-2,5.8504369939856624E-2,4.2420622609990855E-2,4.1150445002079393E-2,4.3940778544900742E-2,4.7030259880811609E-2,4.893982499608826E-2,5.2645199374045035E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,6.0992444262066587E-3,5.5395533997291222E-3,3.2716071930135346E-3,2.3122678974878581E-3,3.4239297678363464E-2,3.0379187838887885E-2,2.2297428495739176E-2,1.438819477849375E-2,5.9058245711517577E-4,3.6888905994465564E-3,45.912488318466352,39.569218932387038,"-",18.584128988672436,"-",208.19786532733491,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.6386121396527293E-2,4.6778779924348451E-2,3.2428744017937584E-2,3.1211517484599702E-2,5.0703984249266419E-3,3.8393492952184825E-2,3.9291539657867275E-2,4.1185130417284957E-2,4.3447004755639201E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,4.7899540859515331E-3,4.4162595266051333E-3,2.606894941674094E-3,1.8338660765561043E-3,2.6740516543483788E-2,2.4240627244571843E-2,1.7786123819605024E-2,1.1440527192415681E-2,3.166124232933578E-4,2.0437722166712817E-3,43.111952227949743,44.232862985876437,"-",17.402484509800001,"-",194.03744185206642,"-",1.5502012035804009,84.015984360902266,null,2029,6.0574615133815575E-2,6.1036852752766643E-2,4.4143990483739771E-2,4.2711071408694415E-2,4.1848907317881462E-2,4.2827778227075335E-2,4.4891792154840605E-2,4.7357235183646734E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,5.638733949982145E-3,5.1988207147195629E-3,3.0688367253387441E-3,2.1588271453218465E-3,3.1478936074989118E-2,2.8536066392309975E-2,2.0937824960439035E-2,1.3467788610911741E-2,3.7271614470094089E-4,2.4059286534654331E-3,50.009864584421699,55.414930748705999,"-",21.801832593877442,"-",243.09010715226881,"-",1.9420920678455265,97.458541858646626]
[null,2030,4.6264565714636781E-2,4.6512106891014864E-2,3.3102241613060829E-2,3.1745948582393976E-2,1.2036362681873284E-2,3.5511279670519078E-2,3.735017651185648E-2,4.0862683028656706E-2,4.2421895515882442E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,4.0092434747930035E-3,3.6875007122684155E-3,2.2211104328478627E-3,1.5576066914465764E-3,2.3063266299538292E-2,2.0816290717923968E-2,1.556618665834252E-2,9.968759701547392E-3,1.5418805504189466E-4,1.1043396788111711E-3,41.026903433426739,46.770669914106477,"-",16.406679749346086,"-",181.51620725480637,"-","-",84.015984360902266,null,2030,6.8631852908371663E-2,6.8923258381203931E-2,5.3137164975996437E-2,5.1540536820295427E-2,3.8707294840865797E-2,4.0711692397923563E-2,4.4540324501235816E-2,4.6239866112311866E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,4.7196814185263237E-3,4.3409258384823797E-3,2.6146912015485046E-3,1.8336145971709101E-3,2.7150077087816481E-2,2.4504937433140098E-2,1.8324514934200817E-2,1.1735223920661592E-2,1.8151017839531844E-4,1.3000286698965108E-3,47.591207982775011,58.594295268392592,"-",20.55428838998078,"-",227.40350444882142,"-","-",97.458541858646626]
[null,2031,4.7212435143190776E-2,4.7418008551925982E-2,3.4083279135847556E-2,3.2218323626846276E-2,1.1772574972344452E-2,3.2452381748710603E-2,3.4678977758887834E-2,3.6219530633188148E-2,3.8462414320666112E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,2.8245013421575181E-3,2.5977350211989019E-3,1.5866199001563054E-3,1.0979499489264164E-3,1.7530928356178928E-2,1.5819324388779251E-2,1.2031425893846473E-2,7.5925943970713613E-3,3.611017124586065E-5,3.9553838023694921E-4,44.070055599460559,35.167904368369534,"-",3.7553155001577343,"-",41.225521397053711,"-","-",84.015984360902266,null,2031,6.9437153908008073E-2,6.9679154924771169E-2,5.3981511456163651E-2,5.1786085830967325E-2,3.5373096106094556E-2,3.780008575718774E-2,3.9479288390175081E-2,4.1924031609526062E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,3.3250029799878305E-3,3.0580536669553475E-3,1.867768946464003E-3,1.2925066798761774E-3,2.0637408860893838E-2,1.8622508670470939E-2,1.4163394562236069E-2,8.9380021242324078E-3,4.2508893590627166E-5,4.6562778121493663E-4,51.121264495374248,44.058350592693351,"-",4.7046592585976095,"-",51.647333206228886,"-","-",97.458541858646626]
[null,2032,4.9698566082745192E-2,4.6833093574475133E-2,3.6714913246319342E-2,3.1264600805190182E-2,1.1495336729999998E-2,2.9327728630006371E-2,3.2769081679962848E-2,3.1245101791831417E-2,3.5261204422882553E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.8522526780468699E-5,2.8040053370816174E-4,46.822987385823822,26.689102809919582,"-","-","-","-","-","-",84.015984360902266,null,2032,7.2037462391163654E-2,6.8664228154428145E-2,5.6753106272123134E-2,5.0336998466425892E-2,3.1967224206706946E-2,3.5718299031159507E-2,3.4057160953096244E-2,3.8434712820941984E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.1804718525967755E-5,3.3008750828124805E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.9063114872213452E-2,4.7467755519564947E-2,3.6549194338383377E-2,3.2927843213305254E-2,5.2979624658334749E-3,2.7197243777408293E-2,2.9268051433843603E-2,3.0750012807113529E-2,3.2870996606112646E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.8559005501062594E-5,2.8095276142767059E-4,46.343645895376085,15.849526896218626,"-","-","-","-","-","-",84.015984360902266,null,2033,6.3993860242348849E-2,6.2115803212411023E-2,4.9262472989924082E-2,4.4999418445482116E-2,2.9644995717375042E-2,3.1902176062889531E-2,3.3517513959753747E-2,3.5829386300662784E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.1847661275850886E-5,3.3073759075265388E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.9020437941437421E-2,4.9084092655140896E-2,3.6153862796869059E-2,3.440992238124118E-2,6.3434910672725241E-3,2.5704885388863605E-2,2.6271383146515139E-2,2.8492790671642371E-2,2.917569129702674E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.8605043704396299E-5,2.8164970396357491E-4,56.052455259473845,6.3899798995800197,"-","-","-","-","-","-",84.015984360902266,null,2034,6.5174417229053358E-2,6.5249351558025095E-2,5.0027884968867474E-2,4.7974918311590335E-2,2.801832507386133E-2,2.8635807629701505E-2,3.1057141832090185E-2,3.1801503513759148E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.1901857448815325E-5,3.3155803150592046E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.9915937502470399E-2,4.9993203307646707E-2,3.7112779370148521E-2,3.5077192985010108E-2,7.3937959805350471E-3,2.3492811598525034E-2,2.3467952836204269E-2,2.5863346207719698E-2,2.6955467049346579E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.866173674786708E-5,2.8250794322191999E-4,43.914176500771944,"-","-","-","-","-","-","-",84.015984360902266,null,2035,6.7465018256194012E-2,6.7555975562047565E-2,5.239314050282471E-2,4.9996848210239767E-2,2.560716464239229E-2,2.5580068591462654E-2,2.8191047366414472E-2,2.9381459083787774E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.196859649958913E-5,3.3256835076084424E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.05980722442766E-2,5.0685446892790358E-2,3.7898635987896161E-2,3.5843579934070793E-2,6.3578957161835852E-3,2.1631465794080696E-2,2.1380077596114391E-2,2.3663768831380813E-2,2.4599475963233808E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.8709011023623007E-5,2.8322359785747472E-4,45.288173415183145,"-","-","-","-","-","-","-",84.015984360902266,null,2036,6.704856548305374E-2,6.7151422919284137E-2,5.2098789122042681E-2,4.9679577135479464E-2,2.3578297715547959E-2,2.3304284579764689E-2,2.579350802620509E-2,2.6813428799924852E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.2024247777009008E-5,3.3341081939781931E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.1289528814525989E-2,5.1387275804527774E-2,3.8701132982197073E-2,3.6626711351708016E-2,5.4671292045767829E-3,1.991759523708354E-2,1.9477954519777602E-2,2.1651256987693608E-2,2.2449405775752891E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.8756405055496944E-5,2.8394106540331987E-4,46.705160262942599,"-","-","-","-","-","-","-",84.015984360902266,null,2037,6.6813937820087793E-2,6.6929005576717882E-2,5.1994878246270186E-2,4.9552869102858471E-2,2.1710178808421059E-2,2.1230970426557586E-2,2.3599870116586034E-2,2.4469852295570652E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.2080040031331008E-5,3.3425542219278815E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.1990434602252146E-2,5.2098822768517794E-2,3.9520622710116887E-2,3.742695308082692E-2,4.7011626289268473E-3,1.8339515398759991E-2,1.7745057779559932E-2,1.9809901477971695E-2,2.0487258364269456E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.8803919146857427E-5,2.8466035045195516E-4,48.166482123031123,"-","-","-","-","-","-","-",84.015984360902266,null,2038,6.6737348260543922E-2,6.6864942809871847E-2,5.2057885701122297E-2,4.9593217813522147E-2,1.9990071784648393E-2,1.9342112979720327E-2,2.1592792610989148E-2,2.2331111617053707E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.2135973619680569E-5,3.3510216455204163E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.2700918737345157E-2,5.2820222348238785E-2,4.035746498982052E-2,3.8244678957481591E-2,4.0425110211620187E-3,1.6886467520694708E-2,1.6166331802458477E-2,1.8125146119229951E-2,1.8696608697663951E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.8851553601841489E-5,2.8538145760751413E-4,49.673526159571892,"-","-","-","-","-","-","-",84.015984360902266,null,2039,6.6798365511714655E-2,6.6938809722458623E-2,5.2267651760128653E-2,4.9780480042859267E-2,1.8406249597557232E-2,1.7621301664679741E-2,1.9756409269960647E-2,2.0379303480453709E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.2192048900087803E-5,3.3595105189556567E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.3421112114341619E-2,5.3551610970436488E-2,4.1212027258559658E-2,3.9080270985514025E-2,3.4761391268752634E-3,1.5548545265637589E-2,1.4728060465839842E-2,1.658367267544196E-2,1.7062467343273931E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.8899308725356613E-5,2.8610439148579362E-4,51.227722938600095,"-","-","-","-","-","-","-",84.015984360902266,null,2040,6.6979444161160528E-2,6.7133067414555408E-2,5.2606909468933996E-2,5.0097405984304677E-2,1.6947914339544973E-2,1.6053585907765427E-2,1.8076203216231736E-2,1.8598089404168586E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.2248266231489807E-5,3.3680208965707628E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.4151147416539702E-2,5.4293126950924232E-2,4.2084684734005576E-2,3.9934119515008734E-2,2.9891181906833014E-3,1.4316627179799602E-2,1.3417747930451808E-2,1.5173295574948143E-2,1.5571154991154322E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.8947184823082674E-5,2.8682915671428326E-4,52.830547786032021,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.7265520672822932E-2,6.7432658980700402E-2,5.3060880802943758E-2,5.0529235427140669E-2,1.5605123625981567E-2,1.4625345244192471E-2,1.6538892176693475E-2,1.6972558940358214E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.2304625973732927E-5,3.3765528328405433E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.489115914044377E-2,5.5044910520740377E-2,4.2975820578998181E-2,4.0806623424646291E-2,2.5703308273237672E-3,1.3182314506190675E-2,1.2224010075374006E-2,1.3882865581740338E-2,1.4210187945304924E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.8995182201473906E-5,2.8755575793219514E-4,54.483522188122549,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.7643665990055959E-2,6.782466211494112E-2,5.3616929435522202E-2,5.1063350545419162E-2,1.4368722811747836E-2,1.3324170982157667E-2,1.5132323484096969E-2,1.5489104860382368E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.2361128487575087E-5,3.3851063823778021E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.5641283620543068E-2,5.5807103852667968E-2,4.3885826069783543E-2,4.1698190308041075E-2,2.2102172414870743E-3,1.2137873925034171E-2,1.1136475591684011E-2,1.2702181659130382E-2,1.2968173623318351E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.9043301167760856E-5,2.8828419979049348E-4,56.188215235740522,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.8102786814781893E-2,6.8297990392039334E-2,5.4264262186027777E-2,5.1688977367304545E-2,1.3230282578287247E-2,1.2138758394935573E-2,1.3845378008452118E-2,1.4135309249417003E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.2417774134688081E-5,3.3936815999336897E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.6401659054429017E-2,5.6579851088121587E-2,4.4815100767813879E-2,4.2609236664150243E-2,1.9005570032605745E-3,1.1176184830883553E-2,1.0145695875531187E-2,1.1621910329072151E-2,1.1834715189681549E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.9091542029952356E-5,2.8901448695192451E-4,57.946245113832916,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.8633368743112197E-2,6.8843136405175101E-2,5.499367232810886E-2,5.2396929105276026E-2,1.2182041465663073E-2,1.1058808504328995E-2,1.2667882258688645E-2,1.289983955675289E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.2474563277659916E-5,3.4022785403980558E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.7172425528255744E-2,5.7363298364406526E-2,4.5764052695185332E-2,4.3540188091842812E-2,1.634281397702118E-3,1.0290690786996289E-2,9.2430629377606467E-3,1.0633511889660774E-2,1.0800324524421343E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.9139905096837489E-5,2.8974662409104605E-4,59.759280637491706,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.9227255393237611E-2,6.9451950895954309E-2,5.5797318894147109E-2,5.3179385483092298E-2,1.1216852957825957E-2,1.0074938602159106E-2,1.1590527959730245E-2,1.1772353731619264E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.2531496279997097E-5,3.4108972587997943E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.7953725042548566E-2,5.815759384235538E-2,4.6733098513790622E-2,4.449147948871985E-2,1.4053120649857192E-3,9.4753548259990904E-3,8.4207346168782612E-3,9.729172907547658E-3,9.8563427985592176E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.918839067798757E-5,2.9048061589425776E-4,61.629042836081567,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.987745848298936E-2,7.0117452834121949E-2,5.6668536933335519E-2,5.4029703017022201E-2,1.0328136760339009E-2,9.1786007323973046E-3,1.0604798469226948E-2,1.0743413650429547E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.2588573506126969E-5,3.4195378103072028E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,5.8745701538365155E-2,5.8962887734347345E-2,4.7722663708265244E-2,4.5463555254278608E-2,1.2084222477054675E-3,8.7246182921011158E-3,7.6715664455998204E-3,8.9017444516140045E-3,8.9948679915166797E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.9236999083758127E-5,2.9121646705983087E-4,63.557306586932121,"-","-","-","-","-","-","-",84.015984360902266,null,2047,7.0577994520962348E-2,7.0833666110872578E-2,5.7601674387368733E-2,5.4942251915335659E-2,9.5098339383902167E-3,8.362007425703805E-3,9.7029014522592664E-3,9.8044061107531808E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.2645795321400071E-5,3.4282002502283295E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,5.9548500923814217E-2,5.9779332332715457E-2,4.8733182772807492E-2,4.6456869497515464E-2,1.0391174779847731E-3,8.0333629442567427E-3,6.9890495790343584E-3,8.144685579631071E-3,8.2086887437233056E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.9285730625290885E-5,2.9195418229793844E-4,65.545902300145514,"-","-","-","-","-","-","-",84.015984360902266,null,2048,7.1323744382597795E-2,7.159547911715633E-2,5.8591951855232666E-2,5.591227586755889E-2,8.7563656092398499E-3,7.6180640411474517E-3,8.8777072817978683E-3,8.9474707306584043E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.2703162092092433E-5,3.436884634011332E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.0362271100936546E-2,6.0607082038547228E-2,4.9765099401954387E-2,4.7471886249064718E-2,8.9353298079680005E-4,7.3968760619114345E-3,6.367254245215774E-3,7.4520116311609843E-3,7.4912239907111641E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.9334585614515761E-5,2.9269376633068534E-4,67.596717656118656,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.2110332565016505E-2,7.2398524000771805E-2,5.9635342040974704E-2,5.6935771517392986E-2,8.0625949074834644E-3,6.9403071272851943E-3,8.1226926779654728E-3,8.1654341498751688E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,"-","-","-","-","-","-","-","-",2.2760674185407956E-5,3.4455910172448282E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.1187161992953459E-2,6.1446293390884033E-2,5.0818866685397229E-2,4.8509079677972328E-2,7.6834545148831974E-4,6.8108183154347197E-3,5.800778226675532E-3,6.8182469179459771E-3,6.8364678733758687E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.9383564364152857E-5,2.9343522389213865E-4,69.711699397429456,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.2934023363596875E-2,7.3239072845240755E-2,6.072846612754168E-2,5.8009384862401085E-2,7.4237919638238453E-3,6.3228482670763305E-3,7.4318891405611154E-3,7.4517499819796978E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.2818331969480748E-5,3.4543194556582566E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.2023325571887583E-2,6.2297125096324839E-2,5.1894947306922359E-2,4.9568934313205824E-2,6.6069719362383953E-4,6.271194182192916E-3,5.2846999254594126E-3,6.2383814377967028E-3,6.2389394632509799E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.9432667187714465E-5,2.9417855972835788E-4,71.89285517678799,"-","-","-","-","-","-","-",84.015984360902266,null,2051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(X41*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.2876135813377474E-5},3.4630700051222293E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.2870915886561088E-2,6.3159738059039836E-2,5.2993813747564442E-2,5.0651945270003919E-2,5.6813088541990701E-4,5.7743247065694279E-3,4.8145356038126787E-3,5.7078312697966174E-3,5.6936368819487269E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.9481894399507075E-5,2.949237785974253E-4,74.14225546280683,"-","-","-","-","-","-","-",84.015984360902266,null,2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2934086087099733E-5,3.471842721648891E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.3730089090976536E-2,6.4034295411199663E-2,5.4115948493061478E-2,5.1758618481171532E-2,4.8853348566177586E-4,5.316822418220634E-3,4.3862004290366281E-3,5.22240233774076E-3,5.1959954307033368E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.9531246314633379E-5,2.9567088526947648E-4,76.462035505399513,"-","-","-","-","-","-","-",84.015984360902266,null,2053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2992183161586415E-5,3.4806376613922776E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.4601003473085616E-2,6.4920962543825997E-2,5.5261844245702664E-2,5.2889470933428259E-2,4.2008799862455401E-4,4.8955682375693959E-3,3.9959729840705182E-3,4.7782572553536559E-3,4.7418493795216158E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.9580723248994296E-5,2.964198845267308E-4,78.854397362672913,"-","-","-","-","-","-","-",84.015984360902266,null,2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.305042740871609E-5,3.4894548806486752E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.5483819483950961E-2,6.5819907138069289E-2,5.6432004140662073E-2,5.4045030908920759E-2,3.6123199692100668E-4,4.5076902110864842E-3,3.6404629354633848E-3,4.3718849911929588E-3,4.3273970960798006E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.963032551929099E-5,2.9717078116352203E-4,81.321611991237404,"-","-","-","-","-","-","-",84.015984360902266,null,2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3108819201309357E-5,3.4982944358569819E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5049733233589066E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3209291201444879E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0597565370992195E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8031685391842986E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":5.9528477307608622E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8269712001053421E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2544511691651002E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9583590252706096E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7441695486130061E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.1408819944293331E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.5425533587819299E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.688446577887933E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.8153242929034533E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.0669415549763726E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6502463559947276E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9511960939765708E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2014211507854722E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.1163193783866943E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.4436375214706986E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":39.594560665846288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.652087850962488},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":4.113651393837074},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.5797727910899582},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":46.583669758483161},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":73.514000881239639},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68781780937608417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.424547647809241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.0040238311232744E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.78736699509926E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.3027146303383709E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.0006592391929253E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2613986081148235E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7273517743899605E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.4046113375449671E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2611448079881768E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.0518462838422115E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.3474938139580893E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.1648393114896748E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1369997576059451E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.6104035985181859E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1198700102769938E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.29694804182922E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4143129787046583E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.3141311722368165E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.7626500902753084E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":45.929690372381678},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":19.608935659685802},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.7718356168510061},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":8.243139352677499},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.037056919840452},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":92.098340304017},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79786865887625757},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.565473293175415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.6305820908723011E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.4789685780876776E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2363043403030492E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9674679746387177E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":6.7626150152508592E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1676809511265428E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.5117291924190103E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3492629170464238E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.9488704454098219E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.67928893315553E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.2577018276731227E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.9312243370838283E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.3057548356189899E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.1994123638062184E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9049449317737624E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.4049836895443613E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.6629810784113904E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.6613805582030918E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.1588337528229809E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":42.101022691098045},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.249479468673904},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.7971083908039494},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.7261873696077474},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.674918723327792},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":52.755261788780366},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46768692379537946},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.44816518232345},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.247216276970205E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.0687368497201452E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.6058725090000821E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.2893983393400288E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.5427722367279322E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.9177848197367216E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.7406965795806021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3942687854967045E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.33125893211069E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.8349665915368013E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.2734372896150833E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.5371345924906749E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.58914823467268E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2425011736840739E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.6539467993316223E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0198061325505893E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":9.0189771931166809E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.072979093823214E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.83718632167372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.35734787835467},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.2446457333325815},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.9209675366445849},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.742905719060232},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":66.091791968984026},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54251683160264008},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.583861340414817},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.0684525643788433E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.9959246580954506E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.7797590923766201E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5346745260053568E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":4.8853687885174711E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.8238933583913536E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.966024531607326E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.9556679970071068E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.2901598848435035E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.950309001399734E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.7268350797712906E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0236989474774714E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.9215151508768334E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1658594388351637E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0097688208527878E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.4475051737458806E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.5920530524062291E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":4.1505870928447409E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.8700106164500617E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":48.832995804398671},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.6134866414622024},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.4826847718635163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.5052465127663512},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.790167944687422},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":27.96438763226331},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24791040711575515},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4781839370973797},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":6.5416879725710517E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.4563081212942408E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.0246380173300347E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.7361244657977843E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.0780437606465764E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.232966739451984E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.2216781167377452E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.5862742744794181E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.295903756447767E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.0328302559067639E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2050984009704796E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.1480076356122083E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3724497313967547E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1886998559079022E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.7672030905336529E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.4057648532926149E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.8860711256968313E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.3785764976850129E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":56.646275133102463},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":10.79097606442385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.719914335361679},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.138572831193684},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.476594815837405},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":35.033784825699477},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28757607225427601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6102688363955968},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"ME2","index":3,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #2 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Maine"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2287514761307064E-2,3.6298930382211991E-2,3.1456793748839688E-2,2.5912001126650361E-2,1.558430965055635E-3,7.002566193943309E-2,7.3285356138096849E-2,7.2197223646314188E-2,7.4005583363333405E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.0454052327641467E-3,2.3947892089550378E-3,1.8075055109429681E-3,1.1027384588250648E-3,2.0758906545311588E-2,1.6058181756020931E-2,1.5157782225229573E-2,8.4385731709791141E-3,1.1075346475200483E-3,8.1438896484199667E-3,55.572000000000003,"-",9.3902828433393299,"-",103.912853117498,"-",1.9118766691017512,26.559144674184509,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.1615447309074171E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.4565685778003447E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.8865522533197583E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.2338192658356302E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6327971513982074E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9881038190525569E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8694973774482466E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0666085866033424E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5850510400099538E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.8191458567818706E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1277954874820626E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2981437137288665E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4437384785140806E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.890369156318784E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.7843741235540257E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.9338883368766152E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.303789787060601E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.5869868941199868E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":64.463520000000003},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.892728098273622},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":120.53890961629767},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2177769361580313},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":33.273296447818353},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4393589515597222E-2,4.1122270824748355E-2,2.8324654707032416E-2,2.5006788999661415E-2,4.2972999999999996E-3,5.7742067859425185E-2,5.8701164711221707E-2,5.6944467496632636E-2,6.3439363794103448E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,5.1785359494629655E-3,4.4335946419600944E-3,2.5634942419572328E-3,1.6670794664228725E-3,3.4692455022054432E-2,2.9117628676088664E-2,2.0948878774362151E-2,1.2434017889422158E-2,1.6770537382836349E-3,1.2031455565509542E-2,44.705882352941174,"-",6.8972973099676356,"-",75.828231729571556,"-",1.1240235774493952,21.56033575617019,84.015984360902266,null,2022,5.7318915137761058E-2,5.3467918774893763E-2,3.8402565081118563E-2,3.4496773570401422E-2,6.2938853966773456E-2,6.3984269535231661E-2,6.2069469571329576E-2,6.9148906535572763E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,6.0961725197078032E-3,5.2192276125154237E-3,3.0177454216320549E-3,1.9624859478730057E-3,4.0839958051962479E-2,3.4277272477491579E-2,2.466102009317913E-2,1.4637325859427766E-2,1.9742276607074955E-3,1.4163429491717835E-2,51.858823529411758,"-",8.0008648795624566,"-",87.960748806303002,"-",1.3038673498412983,27.010788635330012,97.458541858646626]
[null,2023,4.2449114210596085E-2,4.1456928806952807E-2,2.574401464133623E-2,2.4807929836212807E-2,5.1389474999999993E-3,5.8444744649400575E-2,6.5964089516785854E-2,5.2950952534148089E-2,7.4438761986214408E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,6.1258652523351088E-3,5.5084115878566821E-3,2.859942555688054E-3,2.0374795853122627E-3,3.8228769972721205E-2,3.3706454361457687E-2,2.1754715547699015E-2,1.4160127127149775E-2,2.0148582790028729E-3,1.348745256472207E-2,23.079584775086502,"-",8.4547476180133074,"-",93.994711286159941,"-",1.2249452364992244,11.197678002070127,84.015984360902266,null,2023,5.6020666245713717E-2,5.4852665588544847E-2,3.6355423032781012E-2,3.5253464000189721E-2,6.3704771667846632E-2,7.1900857573296589E-2,5.7716538262221423E-2,8.1138250564973716E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,7.2113685750488906E-3,6.4845021212248874E-3,3.366724376555978E-3,2.3985209678295959E-3,4.5002908011887409E-2,3.9679238074307996E-2,2.5609651142751287E-2,1.6669301654080718E-2,2.3718911660421823E-3,1.5877429159190822E-2,26.772318339100341,"-",9.8075072368954359,"-",109.03386509194553,"-",1.4209364743391002,14.028451000993455,97.458541858646626]
[null,2024,4.3736289232411692E-2,4.3085106602213166E-2,2.8376831371447996E-2,2.7291572318370191E-2,3.3736123286308823E-3,4.8732297736357386E-2,5.3544743804382261E-2,4.7251647976820126E-2,5.9568108160985726E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,6.0705089366786848E-3,5.4981749095251191E-3,3.0438453783536768E-3,2.1531559324466805E-3,3.4297657102201624E-2,3.0367901966180784E-2,2.0856887787299928E-2,1.347460370600515E-2,1.7376755491101731E-3,1.0521318023983752E-2,29.524843386027996,"-",7.2075528248711489,"-",79.135444550740004,"-",1.1568749408536245,14.227093064589655,84.015984360902266,null,2024,5.5457776117659327E-2,5.4691203925389627E-2,3.7376622323732865E-2,3.6099055366449674E-2,5.3118204532629554E-2,5.8363770746776671E-2,5.1504296294733944E-2,6.4929237895474445E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,7.1462031202581492E-3,6.472451503492971E-3,3.5832147793979489E-3,2.5346951636762327E-3,4.0375201940711751E-2,3.5749094194588021E-2,2.4552728303209481E-2,1.5862303482709266E-2,2.0455916564124958E-3,1.2385695577833674E-2,34.24881832779247,"-",8.3607612768505319,"-",91.797115678858404,"-",1.3419749313902043,17.823702191317921,97.458541858646626]
[null,2025,4.2998175848827112E-2,4.2824872946720299E-2,2.8872262690788776E-2,2.7397419933907805E-2,3.7661976971105683E-3,4.9716669023654868E-2,5.5035044894184433E-2,5.0719723832028808E-2,6.0303796892645672E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.7348139232552579E-3,5.2542663881934241E-3,2.9761245706748977E-3,2.0769539273257972E-3,2.9910198723856318E-2,2.6766907664371509E-2,1.8809002454056954E-2,1.1971572663258311E-2,1.4998051635263833E-3,8.3961441665547781E-3,32.269917829146522,"-",4.8994396345156019,"-",53.11069049432983,"-",0.76090805730361244,15.653520552541298,84.015984360902266,null,2025,5.5051020538277845E-2,5.4847008361917707E-2,3.8421995568635112E-2,3.668581067523484E-2,5.4191169235783807E-2,5.9988198934661036E-2,5.5284498976911407E-2,6.5731138612983783E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.7510229504560912E-3,6.1853223921812996E-3,3.50349384459849E-3,2.4449901632479288E-3,3.5210285937723663E-2,3.1510003702498145E-2,2.2141957688915848E-2,1.4092935339187686E-2,1.7655706385032587E-3,9.883940912868287E-3,37.433104681809965,"-",5.6833499760380981,"-",61.608400973422597,"-",0.8826533464721904,19.610730548223739,97.458541858646626]
[null,2026,4.3369225457427246E-2,4.1640748945000673E-2,2.9474292506457698E-2,2.6383013331916116E-2,3.6146755476849498E-3,4.6365282610878356E-2,5.3818901196064813E-2,4.731760265539272E-2,5.7544933812775964E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,5.6969625743716551E-3,5.0373081655664684E-3,3.0015755617570699E-3,1.9715056573051449E-3,2.798965672630466E-2,2.4192310687732473E-2,1.7908204438264075E-2,1.0737199108458852E-2,1.0708685122493753E-3,5.7181149521410967E-3,32.269739686464646,10.906770382980689,2.4770165925112968,4.924710465748297,26.550210310435279,52.786121408681112,0.39198293861095179,10.641534343886388,84.015984360902266,null,2026,5.5309448263218083E-2,5.3274685712789524E-2,3.8952333193336727E-2,3.5313279349066383E-2,5.0538158045857408E-2,5.8662602303710648E-2,5.1576186894378068E-2,6.2723977855925803E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,6.7064643425503133E-3,5.9299191725048477E-3,3.533454751300423E-3,2.3208564597796168E-3,3.2949423898205848E-2,2.8479188141598669E-2,2.1081538264724472E-2,1.2639830790477763E-2,1.2606264126199648E-3,6.7313649216605006E-3,37.432898036298987,13.664001935798206,2.8733392473131043,6.1696772714894665,30.798243960104923,66.130452900795689,0.45470020878870404,13.331714226020866,97.458541858646626]
[null,2027,4.2818187987690999E-2,3.9904318407638556E-2,3.0376797871692691E-2,2.6057574875847631E-2,3.3544448182467193E-3,4.2502319745017135E-2,5.1368907251476886E-2,4.7354893198428873E-2,5.7920826934693283E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,5.5029359607869713E-3,4.7214297207951441E-3,3.017127074925009E-3,1.8922218713860349E-3,2.7304544726002553E-2,2.2852813961862443E-2,1.811816852258203E-2,1.0368569579712076E-2,6.670932938394737E-4,3.6541165635915708E-3,39.900803860761798,22.65126001514427,"-",10.870103178409217,"-",115.07990398439458,"-",9.0415569636099971,84.015984360902266,null,2027,5.4354423339149888E-2,5.0924216069512154E-2,3.9708418894596684E-2,3.462382958388787E-2,4.632752852206868E-2,5.5992108904109814E-2,5.1616833586287478E-2,6.3133701358815686E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,6.4780562130384231E-3,5.5580670673200452E-3,3.5517619926017209E-3,2.2275235869956404E-3,3.2142910051450209E-2,2.6902332595904473E-2,2.1328707984783566E-2,1.2205880109237057E-2,7.8530222550782854E-4,4.3016260186599974E-3,46.284932478483682,28.377498546972742,"-",13.618065261911067,"-",144.17210371164953,"-",11.327262564010605,97.458541858646626]
[null,2028,4.0430467958973419E-2,4.0539779132125642E-2,2.8560317964829603E-2,2.7654812796277489E-2,3.2865695615279895E-3,4.3870384995663932E-2,4.6954916952803245E-2,4.8861422926425736E-2,5.2560861259042559E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,4.9317139438897709E-3,4.5210164912906732E-3,2.7103702652913788E-3,1.9066083127008049E-3,2.4302633200673274E-2,2.1909615072184876E-2,1.630714243236836E-2,1.0500692298729367E-2,4.7450675159946981E-4,2.6530703900173014E-3,39.567525490064114,31.574885341071166,"-",14.009091672253021,"-",146.518076004222,"-",4.9400389898076078,84.015984360902266,null,2028,5.1463696569134264E-2,5.1592377682169052E-2,3.7490155996028167E-2,3.6424195311608613E-2,4.7818719645273691E-2,5.1180859478555545E-2,5.3258950989804058E-2,5.7291338772356391E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,5.805613654747039E-3,5.3221406135473808E-3,3.1906478763010118E-3,2.2444593057113879E-3,2.8609059803832583E-2,2.5791998862976041E-2,1.9196768071384037E-2,1.2361414974064212E-2,5.5858934798289593E-4,3.1231944631283674E-3,45.898329568474367,39.55701635529396,"-",17.550590046998586,"-",183.55784561808932,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.0684030540245344E-2,4.1089682272250454E-2,2.908239874845291E-2,2.7872705267128043E-2,3.1284773716772295E-3,4.2988441809100914E-2,4.399396710988987E-2,4.6114183581802352E-2,4.8646759961214758E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,4.4927398952852452E-3,4.1714334854761103E-3,2.5153148610293731E-3,1.748152864923837E-3,2.1642369390427737E-2,1.9915635598410353E-2,1.4985030191519462E-2,9.546311687062374E-3,2.9853657670100912E-4,1.7250272966860098E-3,40.928062952995106,41.992192589772976,"-",16.35437968012771,"-",169.07012711115016,"-",1.4616138186368997,84.015984360902266,null,2029,5.1576084313915263E-2,5.2053617532831678E-2,3.7918643368617208E-2,3.6494592202401567E-2,4.6857401571919997E-2,4.7953424149779961E-2,5.026446010416457E-2,5.3024968357724092E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,5.288853404729791E-3,4.9106114991024769E-3,2.9610286544037782E-3,2.0579255525883409E-3,2.5477397246411536E-2,2.3444686226448672E-2,1.7640377541456712E-2,1.1237918118009829E-2,3.5143725809242798E-4,2.0307021336587708E-3,47.476553025474317,52.607818876467583,"-",20.488766863263994,"-",211.81105524484892,"-",1.8311097919883079,97.458541858646626]
[null,2030,4.0997007086190258E-2,4.1557752529124255E-2,3.0714887394438315E-2,2.888731476412865E-2,2.7573743747560035E-3,3.937497519871435E-2,4.1413947553201616E-2,4.5308621534752049E-2,4.7037479339473949E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,3.815086274708055E-3,3.5548482473720029E-3,2.2381843782512834E-3,1.5217347460260021E-3,1.8861223633414335E-2,1.7372354755910858E-2,1.364570901848383E-2,8.4942939923967949E-3,1.4544043205231777E-4,9.5048187961405725E-4,45.207448367997287,51.536491139516905,"-",15.350680988917224,"-",156.37685016719624,"-","-",84.015984360902266,null,2030,5.150765785582595E-2,5.216776739124785E-2,3.9403546554695551E-2,3.7252128054295015E-2,4.2918722966598648E-2,4.5141202832989766E-2,4.9386397472879734E-2,5.1270852480026607E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,4.491119562586323E-3,4.1847673568063222E-3,2.6347906500774113E-3,1.79138614302181E-3,2.2203432461255359E-2,2.0450736018658263E-2,1.6063728656559167E-2,9.999482887849508E-3,1.712124766119885E-4,1.1189072686816684E-3,52.440640106876849,64.564916099586767,"-",19.231333142915499,"-",195.90891788946345,"-","-",97.458541858646626]
[null,2031,4.133157175062202E-2,4.1852806773812729E-2,3.1470561874420308E-2,2.901187113721183E-2,2.3857999670495586E-3,3.6754156612842689E-2,3.9275902446639192E-2,4.1020665652336676E-2,4.3560858201292824E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,2.6685241797385693E-3,2.4898476433558177E-3,1.6039190793547765E-3,1.0673623780416439E-3,1.4373677934533773E-2,1.3268840383218378E-2,1.0672188253568918E-2,6.5055339299398144E-3,3.4912886274909745E-5,3.745310647043905E-4,45.775075769250307,36.52851046386175,"-",3.4649143492345718,"-",35.172292899409094,"-","-",84.015984360902266,null,2031,5.1464089986042988E-2,5.2077687855343092E-2,3.9855709159778333E-2,3.6961338423936507E-2,4.0062030707998533E-2,4.2810733666836721E-2,4.4712525561046983E-2,4.7481335439409182E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,3.141386664388244E-3,2.9310486457584692E-3,1.8881335402164431E-3,1.2564989914306234E-3,1.6920693664533158E-2,1.5620078899124677E-2,1.2563300012101332E-2,7.6583145423251503E-3,4.109944972282376E-5,4.4089796937000857E-4,53.099087892330353,45.762917909126003,"-",4.3408446967210716,"-",44.063848544379709,"-","-",97.458541858646626]
[null,2032,4.2757278331381376E-2,4.0641118633577916E-2,3.3031148395812102E-2,2.761807690043731E-2,2.392028964051249E-3,3.4344102480596439E-2,3.8374083230578324E-2,3.6589433552566684E-2,4.1292472170848631E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.8522526780468699E-5,2.8040053370816174E-4,46.343645895388235,26.415878160371296,"-","-","-","-","-","-",84.015984360902266,null,2032,5.3149764548183293E-2,5.0658621351929056E-2,4.170016438803114E-2,3.5327896623675942E-2,3.7435071703850124E-2,4.1827750721330374E-2,3.9882482572297692E-2,4.500879466622501E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.1804718525967755E-5,3.3008750828124805E-4,53.75862923865035,33.09381215931316,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.2184412240073403E-2,4.1365141388789071E-2,3.3351504595758065E-2,2.9022212393724094E-2,2.7345369651939084E-3,3.21178733713968E-2,3.4563339486649088E-2,3.6313422992078487E-2,3.881814330993745E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.8559005501062594E-5,2.8095276142767059E-4,48.247352001698843,16.500594384581007,"-","-","-","-","-","-",84.015984360902266,null,2033,5.2878587004440689E-2,5.1914141358308769E-2,4.2480488125552662E-2,3.7384045345318279E-2,3.5008481974822515E-2,3.7674040040447505E-2,3.9581631061365551E-2,4.2311776207831824E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.1847661275850886E-5,3.3073759075265388E-4,55.966928321970656,20.671944645003087,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.1562373621403151E-2,4.1907203409872591E-2,3.3021096791624828E-2,3.0085354587919583E-2,3.2901028319398252E-3,3.1334126124521605E-2,3.2024684044503697E-2,3.4732568655280995E-2,3.556502108611654E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.8605043704396299E-5,2.8164970396357491E-4,53.681584968164771,6.119700686370785,"-","-","-","-","-","-",84.015984360902266,null,2034,5.2800335280875355E-2,5.3206268907861586E-2,4.2745544196860316E-2,3.9289588474658507E-2,3.4154197475728551E-2,3.490690560850903E-2,3.7858499834256286E-2,3.8765872983867029E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.1901857448815325E-5,3.3155803150592046E-4,62.270638563071131,7.6667610198853193,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.359466221031854E-2,4.3348566533322135E-2,3.5587328080236576E-2,3.2908945492682959E-2,3.6092266159046455E-3,2.7990463458050285E-2,2.796084553533237E-2,3.0814832183625591E-2,3.2116037379143848E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.866173674786708E-5,2.8250794322191999E-4,46.261844953901658,"-","-","-","-","-","-","-",84.015984360902266,null,2035,5.5568417926229942E-2,5.5278714095269771E-2,4.614218418829745E-2,4.2989192206229335E-2,3.0509605169274812E-2,3.0477321633512286E-2,3.3588167080151894E-2,3.5006480743266795E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.196859649958913E-5,3.3256835076084424E-4,53.663740146525917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,4.3984529647908131E-2,4.364132279746754E-2,3.6507870910207282E-2,3.3705302364864569E-2,3.8859087601414094E-3,2.624001775282004E-2,2.5930698405795503E-2,2.8714619371480309E-2,2.9840296691750305E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.8709011023623007E-5,2.8322359785747472E-4,47.128635812039605,"-","-","-","-","-","-","-",84.015984360902266,null,2036,5.6353080093955926E-2,5.594905698961726E-2,4.7551557427934488E-2,4.4252373736357042E-2,2.8601619350573846E-2,2.82644612623171E-2,3.1298935114913537E-2,3.2525923394007832E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.2024247777009008E-5,3.3341081939781931E-4,54.669217541965935,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,4.4377883673331786E-2,4.3936056202659363E-2,3.7452225561619035E-2,3.4520930114869106E-2,4.1838012680062457E-3,2.4599040051631643E-2,2.4047953734541192E-2,2.6757548466777997E-2,2.7725814867494765E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.8756405055496944E-5,2.8394106540331987E-4,48.01166740576646,"-","-","-","-","-","-","-",84.015984360902266,null,2037,5.7166815512943135E-2,5.6646696214467558E-2,4.9013930783834883E-2,4.5563209783920866E-2,2.6812953656278494E-2,2.6212269570649902E-2,2.916572782878802E-2,3.0221138205569296E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.2080040031331008E-5,3.3425542219278815E-4,55.693534190689093,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,4.4774755467174375E-2,4.4232780101598111E-2,3.8421007978479957E-2,3.5356295074745726E-2,4.5045301191100756E-3,2.3060684530091281E-2,2.2301909102817798E-2,2.493386350310043E-2,2.576116511197811E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.8803919146857427E-5,2.8466035045195516E-4,48.9112440316608,"-","-","-","-","-","-","-",84.015984360902266,null,2038,5.8011574992174061E-2,5.7373561591817689E-2,5.0531943448482997E-2,4.6924163418207057E-2,2.5136146137799499E-2,2.4309080922071402E-2,2.717791121837947E-2,2.8079669972056142E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.2135973619680569E-5,3.3510216455204163E-4,56.737043076726522,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,4.5175176488868998E-2,4.453150793716229E-2,3.9414850037515541E-2,3.6211874861217914E-2,4.8498459401345399E-3,2.1618533482615214E-2,2.0682639160102188E-2,2.3234473440761565E-2,2.3935730332839907E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.8851553601841489E-5,2.8538145760751413E-4,49.827675687792187,"-","-","-","-","-","-","-",84.015984360902266,null,2039,5.8889456403422968E-2,5.8131729784353832E-2,5.2108400104889679E-2,4.8337857727352114E-2,2.3564201496050586E-2,2.2544076684511385E-2,2.5325576050430107E-2,2.6089946062795501E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.2192048900087803E-5,3.3595105189556567E-4,57.800103797838936,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,4.5579178479190741E-2,4.4832253243017414E-2,4.043439996030268E-2,3.7088158648759001E-2,5.2216335602360978E-3,2.0266570549070561E-2,1.9180939203673131E-2,2.1650906848123534E-2,2.2239645764315353E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.8899308725356613E-5,2.8610439148579362E-4,50.76127818054789,"-","-","-","-","-","-","-",84.015984360902266,null,2040,5.9802715932813284E-2,5.8923435544790043E-2,5.3746282660378258E-2,4.9807087388429032E-2,2.2090561898486911E-2,2.0907223732003714E-2,2.3599488464454654E-2,2.4241213883103737E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.2248266231489807E-5,3.3680208965707628E-4,58.883082689435547,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,4.5986793462772714E-2,4.5135029644229142E-2,4.1480322736064418E-2,3.7985647449275808E-2,5.6219222989643122E-3,1.8999155615747502E-2,1.7788272854690517E-2,2.0175269671648635E-2,2.0663745657413024E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.8947184823082674E-5,2.8682915671428326E-4,51.712373233461143,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.0753780194716833E-2,5.9751083827527342E-2,5.5448762855235832E-2,5.1334831107628279E-2,2.0709079621164778E-2,1.9389217411612664E-2,2.1991043942097013E-2,2.25234827665802E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.2304625973732927E-5,3.3765528328405433E-4,59.986352950814918,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,4.639805375064459E-2,4.5439850857880562E-2,4.2553300555401206E-2,3.8904854398560298E-2,6.0528970428486177E-3,1.7811001285954819E-2,1.649672353334632E-2,1.8800205884171691E-2,1.919951374762378E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.8995182201473906E-5,2.8755575793219514E-4,52.681288598078503,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.1745259274100212E-2,6.0617262828738395E-2,5.7219215812659693E-2,5.2924264996826578E-2,1.9413991401690756E-2,1.7981428651347491E-2,2.0492224413747144E-2,2.0927469984909922E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.2361128487575087E-5,3.3851063823778021E-4,61.110294773771059,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,4.6812991942793862E-2,4.5746730693693623E-2,4.3654033255241559E-2,3.9846305049672986E-2,6.5169101711126508E-3,1.6697150822078947E-2,1.5298949457248868E-2,1.7518860815225062E-2,1.7839037232485165E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.9043301167760856E-5,2.8828419979049348E-4,53.668358166904461,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.2779960768490767E-2,6.1524758026049953E-2,5.9061234601504184E-2,5.4578776957908859E-2,1.8199894396066053E-2,1.6675854908401268E-2,1.909555828859532E-2,1.9444550583408833E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.2417774134688081E-5,3.3936815999336897E-4,62.255295473609173,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,4.7231640930749989E-2,4.6055683054654781E-2,4.4783238775302291E-2,4.0810537673425913E-2,7.0164943956099752E-3,1.5652957467085261E-2,1.4188141907229827E-2,1.6324846980618594E-2,1.6574964010293111E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.9091542029952356E-5,2.8901448695192451E-4,54.673922088462291,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.3860904906190952E-2,6.2476567294451682E-2,6.0978645888797929E-2,5.6301982151669053E-2,1.7061723639122936E-2,1.5465074678880513E-2,1.7794083208874267E-2,1.8066710771219494E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.2474563277659916E-5,3.4022785403980558E-4,63.421749622616254,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,4.7654033900191663E-2,4.6366721937644857E-2,4.5941653626356112E-2,4.1798103566136918E-2,7.554376585065129E-3,1.4674065059195147E-2,1.3157986523336787E-2,1.5212212240935502E-2,1.5400462948876261E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.9139905096837489E-5,2.8974662409104605E-4,55.698326884510713,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.4991340823244301E-2,6.3475917180934205E-2,6.297552676488509E-2,5.809773963399506E-2,1.5994730914522713E-2,1.4342205310437098E-2,1.6581311342619698E-2,1.6786504614275125E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.2531496279997097E-5,3.4108972587997943E-4,64.61005918603243,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,4.8080204333577375E-2,4.6679861434073169E-2,4.7130033370611946E-2,4.2809567364831186E-2,8.1334926490765121E-3,1.3756389858867237E-2,1.2202627410999435E-2,1.4175410130214838E-2,1.4309186969722797E-2,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.918839067798757E-5,2.9048061589425776E-4,56.741925569456825,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.6174764087980162E-2,6.4526280426683819E-2,6.5056222830377264E-2,5.9970170248372145E-2,1.4994464946165289E-2,1.3300863877989386E-2,1.5451197041934175E-2,1.559701379699785E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.2588573506126969E-5,3.4195378103072028E-4,65.820633660569911,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,4.8510186012799536E-2,4.6995115730515923E-2,4.8349153114521329E-2,4.3845507370070334E-2,8.7570035631221212E-3,1.2896103512268661E-2,1.1316633853331655E-2,1.3209272206909477E-2,1.329523874796407E-2,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.9236999083758127E-5,2.9121646705983087E-4,57.805077772006427,"-","-","-","-","-","-","-",84.015984360902266,null,2047,6.7414935568774981E-2,6.5631394832470727E-2,6.7225367640921879E-2,6.1923675870554168E-2,1.4056752828372841E-2,1.2335130900131505E-2,1.439810670553133E-2,1.4491810235280837E-2,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.2645795321400071E-5,3.4282002502283295E-4,67.053890215527446,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,4.8944013021862312E-2,4.7312499109358933E-2,4.9599808014332308E-2,4.4906515876593535E-2,9.4283126220370359E-3,1.2089617080163411E-2,1.0494969440346374E-2,1.2308982289289623E-2,1.2353138842855552E-2,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.9285730625290885E-5,2.9195418229793844E-4,58.888149859093652,"-","-","-","-","-","-","-",84.015984360902266,null,2048,6.8715901747998312E-2,6.6795283570199343E-2,6.9487903613133992E-2,6.3962960108587916E-2,1.3177682617378119E-2,1.1439516689977548E-2,1.3416790695325691E-2,1.3464921338712552E-2,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.2703162092092433E-5,3.436884634011332E-4,68.310253836548625,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,4.9381719749583407E-2,4.763202594944467E-2,5.088281379472058E-2,4.5993199511959765E-2,1.0151084016136906E-2,1.1333566065589594E-2,9.7329634395989066E-3,1.1470052446855743E-2,1.1477796086530195E-2,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.9334585614515761E-5,2.9269376633068534E-4,59.991515062132635,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.0082016593005975E-2,6.8022277051482644E-2,7.1849104502941449E-2,6.6093050569275405E-2,1.2353587011492658E-2,1.060893014916281E-2,1.2502357167072761E-2,1.2510797734317913E-2,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(Q39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(R39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",2.2760674185407956E-5,3.4455910172448282E-4,69.590157472073855,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,4.9823340892320017E-2,4.7953710726723685E-2,5.2199007280836138E-2,4.7106179583384804E-2,1.0929262831381048E-2,1.0624796377864086E-2,9.0262842455158688E-3,1.0688300628078502E-2,1.0664480071003141E-2,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.9383564364152857E-5,2.9343522389213865E-4,61.115553605634688,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.1517965103540901E-2,6.9317036472600901E-2,7.4314599576102078E-2,6.8319322810662372E-2,1.1581028051871854E-2,9.8386498276122978E-3,1.1650247684605567E-2,1.1624283277393425E-2,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,{"$f":"IFERROR(P40*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-","-","-","-",2.2818331969480748E-5,3.4543194556582566E-4,70.894042182536239,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,5.0268911456719155E-2,4.8277568014910441E-2,5.3549246944112457E-2,4.8246092432971253E-2,1.1767096582741582E-2,9.9603511743592797E-3,8.3709147564829962E-3,9.9598298129403556E-3,9.908795584745814E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.9432667187714465E-5,2.9417855972835788E-4,62.260652838235352,"-","-","-","-","-","-","-",84.015984360902266,null,2051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2876135813377474E-5,3.4630700051222293E-4,72.22235729235301,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,5.071846676249258E-2,4.860361248614356E-2,5.4934413462194194E-2,4.9413589801534714E-2,1.2669158398313668E-2,9.337458525158512E-3,7.7631295397234653E-3,9.2810085863545694E-3,9.206658860682981E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.9481894399507075E-5,2.949237785974253E-4,63.42720736617644,"-","-","-","-","-","-","-",84.015984360902266,null,2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2934086087099733E-5,3.471842721648891E-4,73.57556054476467,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,5.1172042445216545E-2,4.8931858911650535E-2,5.6355410293348625E-2,5.0609339201234095E-2,1.3640371980712131E-2,8.7535198491296099E-3,7.1994736541610227E-3,8.648453035620467E-3,8.5542755072554894E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.9531246314633379E-5,2.9567088526947648E-4,64.615619189289092,"-","-","-","-","-","-","-",84.015984360902266,null,2053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2992183161586415E-5,3.4806376613922776E-4,74.954118259575338,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,5.1629674459156547E-2,4.9262322162416924E-2,5.7813164265735496E-2,5.1834024297219131E-2,1.4686038482000677E-2,8.2060990731742285E-3,6.6767430108869499E-3,8.0590098816740157E-3,7.948120003286702E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.9580723248994296E-5,2.964198845267308E-4,65.826297839524699,"-","-","-","-","-","-","-",84.015984360902266,null,2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.305042740871609E-5,3.4894548806486752E-4,76.358505493848639,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,5.2091399080117409E-2,4.9595017209860086E-2,5.9308626181919566E-2,5.3088345298513348E-2,1.5811865438844479E-2,7.692912469427572E-3,6.1919661595904053E-3,7.5097407600433234E-3,7.3849166458416042E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.963032551929099E-5,2.9717078116352203E-4,67.059660522081387,"-","-","-","-","-","-","-",84.015984360902266,null,2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3108819201309357E-5,3.4982944358569819E-4,77.789206205614406,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.243633988523169E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.0939034347179749E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":2.9090727587193787E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.6704531630828466E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":3.4302452233383055E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":5.0167233189525623E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.4606063292432921E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":5.1639982019224873E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.9732670160393152E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.0614985462241911E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.5088899041106261E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.6721644367438571E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.8065779228150797E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":2.787868932567435E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.428007734293482E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.7885601587128149E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1031823861564516E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.0811861708257132E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":6.8139431172645377E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":38.306651631675351},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.97344178370523},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":4.0126395293547654},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.2027332616611277},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":44.137237573028216},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":64.532693735027792},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.67115698604645035},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":11.701615280111785},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.3994143989808618E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.2231515910413868E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":3.8283689192558389E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.5474659312725129E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.4682284176582933E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.9520608988751889E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.628758040095512E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.5108610474828535E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":5.9583960886151173E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.3078651951190296E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.1456719749348694E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1267035307379126E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.2818793074183845E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":2.8582507048102865E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.1054930188367262E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.2986663049833751E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.2727723602960297E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.0213738376438155E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":44.43571589274341},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":20.011527866625908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.6546618540515281},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":7.7707842302090624},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":51.199195584712712},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":80.846558711242835},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.77854210381388245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":14.659783622924047},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.2386533921166564E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.1219752587852466E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.0431193900025685E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.7667325667313912E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":3.2531744455774757E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.4526130794292774E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.8166879058330968E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.6612104199134877E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":5.2878569764780205E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.6151667053001498E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.2277950448391171E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.9212783213840101E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.2978182404749009E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":1.9891198696216372E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.7372435928870479E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.2855575886879628E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":7.9242960766604583E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.4217109334828528E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":4.7293019492976804E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":41.424447595092552},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.566476467972137},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.7284246092522335},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.4503120581561282},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":30.011448648123871},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":46.241796507108162},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.45635827090980957},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":7.9566018489063799},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.3727064689331104E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.2353529703753746E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":3.9653238416444046E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.6399612732895749E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.8533482565779135E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":5.2501898173580773E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":5.0807193577057021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.7637641043610431E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.255774245479336E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.7997603267846095E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.2617288399332568E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.5277916326870537E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.3415919105185909E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.0450831575466323E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.5133583934034705E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.3284813414446967E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":8.7368381108960172E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.5673342547132316E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.052359210307358},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.754481719075493},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.16497254673259},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.5753509464579976},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":34.813280431823685},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":57.931722664105109},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.52937559425537917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":9.9680307963099164},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":4.445354666732982E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.3334485750500466E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.669126237403051E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.3423310983499516E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":4.9103387625525083E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":3.1835504871552851E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":3.3192826653292047E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":3.3418472153088505E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.693708515130345E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.9163192385819232E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.7109821612254117E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0184267863887846E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.8794450301790631E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.0543880779863058E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":9.2087408148339642E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":6.8144540496458085E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.2004926084488583E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":4.0235435703201078E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.6423253875859109E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.189067463025076},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.7815196805575653},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.4462770311711868},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.3590111632292339},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":15.908399559499241},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":24.511744961372273},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24190534089294274},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.2176171777754528},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":5.8111165928057498E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":5.6793807416765991E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":4.8973404857985521E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.5126372481052453E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.4700700309992616E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.6180181052088346E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.6426134646866476E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":4.0261422814920782E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.2558910076586397E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.0141682001945547E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.1988920129368775E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.0984826895267952E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.2412256454054789E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.0840529687222541E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.0219753072430476E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":4.9448198986659971E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.7365154909808331E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.1105454462661349E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.739318257109105},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.001487855802516},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.6776813561585764},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":2.9553691852935846},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":18.453743489019118},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":30.708314087607182},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28061019543581356},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.2838308003170873},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"ME3","index":4,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #3 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Maine"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2628337601819014E-2,3.6565240034735443E-2,3.1796638835273026E-2,2.6168106647737225E-2,3.4813866061493902E-3,6.9730935338513142E-2,7.2976910015438684E-2,7.1893357296010513E-2,7.3694105921640121E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.0527029081267071E-3,2.3985925489165686E-3,1.8103786135732893E-3,1.1034547516403769E-3,2.1009493089630026E-2,1.6242361110015344E-2,1.539871325667091E-2,8.5641550916923954E-3,1.1206546957597326E-3,8.3343876777735217E-3,57.209291127733678,"-",9.4742977325569928,"-",106.06790900566151,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4280367337620414E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7142888881649629E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1529291549642473E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.490338345847533E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6006719518979332E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9544831916828165E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8363759452651463E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.032657545458774E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5936418634467601E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.8236231485845851E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1311777038984761E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.298986933631052E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4732375265112471E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9120507498710068E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8127365245752997E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0081723373940289E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3192347078483575E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.8112411742749903E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.990185369766111},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":123.03877444656733},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4782004607821092E-2,4.1442672291956272E-2,2.8711877090905977E-2,2.5251144778348153E-2,7.4725E-3,5.7413932293787051E-2,5.8367578807560834E-2,5.6620864519727469E-2,6.3078851739478387E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,5.174351085802247E-3,4.4253952814517182E-3,2.5564663143978661E-3,1.6547021496870159E-3,3.5280769917424175E-2,2.9594183640748024E-2,2.1475675698405174E-2,1.26867177934686E-2,1.717602570057692E-3,1.2587874202146987E-2,47.560050582486205,"-",7.019582389451263,"-",78.864799156520235,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.1514002824327001E-2,5.7582940822090929E-2,4.2596248711414528E-2,3.8522274633071452E-2,6.2581186200227887E-2,6.3620660900241308E-2,6.1716742326502948E-2,6.8755948396031441E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,6.0912460982064055E-3,5.2095753253249633E-3,3.0094721453091684E-3,1.9479153706115553E-3,4.1532522346791743E-2,3.4838272981888581E-2,2.5281165432162574E-2,1.4934804186471237E-2,2.0219617454719152E-3,1.4818445510767435E-2,55.169658675683998,"-",8.1427155717634641,"-",91.48316702156346,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.2927024727933735E-2,4.1777591820616973E-2,2.6088183291230131E-2,2.4950351833629623E-2,7.0811489860896897E-3,5.8143031718996672E-2,6.56235590059773E-2,5.2677600547539317E-2,7.4054482148065925E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,6.126014401919946E-3,5.4863164730897156E-3,2.8322172183499255E-3,1.9999045587223811E-3,3.9262112036638618E-2,3.4497806108683839E-2,2.2475504273631767E-2,1.4499038544336013E-2,2.0887536320008545E-3,1.444369283810799E-2,29.620613211469831,"-",8.6794504049312611,"-",99.430010759117792,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,5.8869622096148384E-2,5.7516509677655092E-2,3.90469379568609E-2,3.7707482764973578E-2,6.3375904573706371E-2,7.1529679316515257E-2,5.7418584596817861E-2,8.0719385541391867E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,7.2115441539401621E-3,6.4584917521212145E-3,3.3340861094415327E-3,2.354287646527987E-3,4.6219358289530985E-2,4.0610817351142622E-2,2.645816363091932E-2,1.7068268174392359E-2,2.4588807755914063E-3,1.700311520902073E-2,34.359911325304999,"-",10.068162469720262,"-",115.33881248057664,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.4977409078692576E-2,4.395157067952199E-2,2.9139607541293251E-2,2.7680009321058213E-2,6.0193799999999987E-3,4.7954975542987985E-2,5.269065894422241E-2,4.6497943424566729E-2,5.8617945442595826E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,6.1521587232524827E-3,5.5259769755560467E-3,3.0398405721738259E-3,2.1198666228598034E-3,3.6163243792538734E-2,3.1806712527615494E-2,2.2178759410649534E-2,1.4135086770557621E-2,1.8254844746517997E-3,1.1608017035474965E-2,32.940873738600693,"-",7.4537195213940652,"-",85.036710736784229,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.0033420103436909E-2,5.882580313993329E-2,4.1389160133610423E-2,3.9670921108749736E-2,5.2270923341856908E-2,5.7432818249202433E-2,5.0682758332777737E-2,6.389356053242945E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,7.2423212490128237E-3,6.5051800956245787E-3,3.5785003215630285E-3,2.4955069884305607E-3,4.2571370592576603E-2,3.7442861987508964E-2,2.6108835578216635E-2,1.6639824146300435E-2,2.148960323560099E-3,1.366495765416113E-2,38.211413536776803,"-",8.6463146448171155,"-",98.642584454669702,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5190956789888027E-2,4.4281375677176348E-2,2.9750171235427697E-2,2.807375137074249E-2,4.7282877573817314E-3,4.8466258149474084E-2,5.365087294646257E-2,4.9444085390023776E-2,5.8787111948345065E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.9387057374093027E-3,5.3530828043039016E-3,2.9564187775755531E-3,2.0536765529815893E-3,3.2675492798625763E-2,2.884495930505215E-2,2.0331553015928098E-2,1.2886497211494423E-2,1.5972642222871645E-3,9.5527736084095021E-3,31.11513331269785,"-",5.1005256402161656,"-",57.897481571293667,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,5.8764934681045967E-2,5.7694175795161784E-2,4.0588041926335264E-2,3.8614560461627846E-2,5.2828221382926754E-2,5.8479451511644208E-2,5.3894053075125917E-2,6.4077952023696122E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.9910443940782319E-3,6.3016490772265536E-3,3.4802961849619415E-3,2.4175880381699273E-3,3.8465590122542255E-2,3.3956286093907398E-2,2.393430421035056E-2,1.5169984517371237E-2,1.8802994424764504E-3,1.1245525091819667E-2,36.093554642729501,"-",5.9166097426507518,"-",67.161078622700643,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.649856717655592E-2,4.4187526440540213E-2,3.093887132196943E-2,2.7685079220570785E-2,4.8677541009662225E-3,4.4354542208733139E-2,5.1484916953108875E-2,4.5265562636779118E-2,5.504936133180563E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,6.0050142067525217E-3,5.2505328824729892E-3,3.0131406105796377E-3,1.9821595539169907E-3,3.1534803925354661E-2,2.7019303272223214E-2,1.9939660738456561E-2,1.1970094184651963E-2,1.1532479811624699E-3,6.6657454010408176E-3,32.983764863778106,11.148102006114032,2.5946938241947333,5.1586718756975776,29.350427424268759,58.353406895809051,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.0468433407899071E-2,5.7747876253461387E-2,4.2151559447879856E-2,3.8321195386113373E-2,4.8346451007519123E-2,5.6118559478888677E-2,4.9339463274089244E-2,6.000380385166814E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,7.0691027241890688E-3,6.1809273092472035E-3,3.54706912677435E-3,2.3333982268710818E-3,3.7122771180927515E-2,3.1807123812061175E-2,2.3472968621311065E-2,1.4091194874172293E-2,1.3576035234244598E-3,7.846915486105251E-3,38.261167241982598,13.966342193259658,3.0098448360658905,6.4627841258739247,34.046495812151761,73.105148159069586,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7250847891364307E-2,4.3388828200686909E-2,3.2753037493464025E-2,2.7694097991602096E-2,5.0500248995138854E-3,3.9791894047142569E-2,4.80930482602165E-2,4.4335012866834153E-2,5.4227143890855589E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,5.9488470192784436E-3,5.0212867150540175E-3,3.0890012934926278E-3,1.9140242684127311E-3,3.1643614820538297E-2,2.6131901790370483E-2,2.078072228717279E-2,1.1747068225401338E-2,7.2556077157423103E-4,4.3111434096633266E-3,41.577091983845037,23.602870871626187,"-",11.450040917191554,"-",128.89798117823057,"-",9.402054800218357,84.015984360902266,null,2027,6.156858744942182E-2,5.7022217869556385E-2,4.4501765049013604E-2,3.8546381467421738E-2,4.3373164511385405E-2,5.2421422603635991E-2,4.8325164024849231E-2,5.9107586841032594E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,7.0029827110945847E-3,5.9110587209615902E-3,3.6363723226995222E-3,2.2531893687754673E-3,3.7250863366737691E-2,3.0762474787624138E-2,2.4463066276459812E-2,1.3828648714942457E-2,8.5413014029718493E-4,5.0750780218556694E-3,48.229426701260238,29.569676627973287,"-",14.34461126105758,"-",161.48339082008724,"-",11.778894253713558,97.458541858646626]
[null,2028,4.5928749581893649E-2,4.555778261328762E-2,3.1575711296059281E-2,3.0280069785130651E-2,5.1610263184093397E-3,3.9943512109843954E-2,4.275194516999084E-2,4.448779828485197E-2,4.7856096964088678E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,5.4991181739552511E-3,4.9703099083261799E-3,2.8217796648600246E-3,1.9758203632128041E-3,2.9359560808909391E-2,2.6002433605505429E-2,1.9195639800851084E-2,1.2283642033697832E-2,5.2091165129368282E-4,3.1631752032078575E-3,43.753064997789423,34.914945868235961,"-",14.834074863244281,"-",166.18603554225328,"-",5.4467286669280659,84.015984360902266,null,2028,6.0142884189836689E-2,5.9706181874393666E-2,4.324648751975247E-2,4.1721258333087284E-2,4.353842819972991E-2,4.6599620235290018E-2,4.8491700130488653E-2,5.2163145690856665E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,6.4735619143801229E-3,5.8510488240815801E-3,3.3217990214732215E-3,2.3259357315741132E-3,3.456207498424814E-2,3.0610064840400995E-2,2.2597107173561899E-2,1.4460303402069089E-2,6.1321719590292343E-4,3.7236898492162907E-3,50.753555397435726,43.74144418372601,"-",18.584128988672436,"-",208.19786532733491,"-",6.8236616739274814,97.458541858646626]
[null,2029,4.740879673618844E-2,4.7555757259401039E-2,3.2767072691665837E-2,3.1243277207727994E-2,5.5222914621182936E-3,3.7872845985757062E-2,3.8758714448277144E-2,4.0626626578095425E-2,4.2857828062219619E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,5.1327082193276322E-3,4.7050050995542398E-3,2.6527160239499543E-3,1.8437156918608296E-3,2.7128262922268116E-2,2.4481662263604487E-2,1.8073175113915638E-2,1.149289971719838E-2,3.3016307391976155E-4,2.0657170626196251E-3,47.326868267557316,48.557366842513801,"-",17.402484509800001,"-",194.03744185206642,"-",1.7037787190250602,84.015984360902266,null,2029,6.2310477027046694E-2,6.2483478954972568E-2,4.5074239481834685E-2,4.328042743814306E-2,4.1281402124475203E-2,4.2246998748622089E-2,4.4283022970124014E-2,4.6715032587819387E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,6.042224115792489E-3,5.5387320031952516E-3,3.1227773033938866E-3,2.1704221124585689E-3,3.1935391112094029E-2,2.8819812816715203E-2,2.1275741744101493E-2,1.3529441547085935E-2,3.8866797061834339E-4,2.4317621261158227E-3,54.899167190366484,60.832669180301295,"-",21.801832593877442,"-",243.09010715226881,"-",2.1344939791945952,97.458541858646626]
[null,2030,4.7598019529914798E-2,4.7500142063947204E-2,3.4780849364430648E-2,3.2050368598197973E-2,1.2033824869473159E-2,3.456178653612002E-2,3.6351515340092441E-2,3.9770105195674671E-2,4.1287627787029962E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,4.3464772438483257E-3,3.9656328525830139E-3,2.3639360152921916E-3,1.581514764175976E-3,2.3546031540237752E-2,2.1101521868628483E-2,1.6496409240338416E-2,1.0117175871420954E-2,1.6104741697099768E-4,1.1158622063486079E-3,47.658567751527059,54.330767236740847,"-",16.406679749346086,"-",181.51620725480637,"-","-",84.015984360902266,null,2030,7.0198607226959517E-2,7.0083385874022464E-2,5.511023450815157E-2,5.1895912550142462E-2,3.7672347324370824E-2,3.9623151720700765E-2,4.3349414663285395E-2,4.5003514287862666E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,5.1166730114582497E-3,4.668342994060725E-3,2.7828254772019681E-3,1.8617591803879593E-3,2.7718388329167884E-2,2.4840711543749453E-2,1.9419572957726387E-2,1.1909939435836746E-2,1.8958501925825849E-4,1.3135929893135813E-3,55.283938591771381,68.065585194188941,"-",20.55428838998078,"-",227.40350444882142,"-","-",97.458541858646626]
[null,2031,4.824889907019804E-2,4.8311078966773925E-2,3.4777788163228678E-2,3.218385902379671E-2,1.1769757875511766E-2,3.186518064961124E-2,3.4051488103017807E-2,3.5564165847904991E-2,3.7766466265512742E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,3.055149014531168E-3,2.8002039739056777E-3,1.6348227863355164E-3,1.1023602313541361E-3,1.7747197450126841E-2,1.5979735731522463E-2,1.2324497063293142E-2,7.6063394449523208E-3,3.7085310751671677E-5,3.9722123129424592E-4,45.52768329487013,36.33109126930637,"-",3.7553155001577343,"-",41.225521397053711,"-","-",84.015984360902266,null,2031,7.0653962956489583E-2,7.0727161130738722E-2,5.479577119680526E-2,5.1742197813865944E-2,3.4733046908076257E-2,3.7116122032289416E-2,3.8764940774216446E-2,4.1165448229408895E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,3.5965214199060918E-3,3.2964001180817645E-3,1.9245133840741701E-3,1.2976984643500891E-3,2.0892000838289321E-2,1.8811344903148244E-2,1.4508397942908688E-2,8.9541827945978734E-3,4.3656827816867908E-5,4.6760883347958635E-4,52.812112622049348,45.51559114218702,"-",4.7046592585976095,"-",51.647333206228886,"-","-",97.458541858646626]
[null,2032,5.1013135017220129E-2,4.814947026701779E-2,3.7713954969116399E-2,3.1319376683906844E-2,1.1493908670189725E-2,2.8474813109746214E-2,3.1816083965679677E-2,3.0336424799263524E-2,3.4235730241272321E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.8522526780468699E-5,2.8040053370816174E-4,48.247352001692406,27.500990640964673,"-","-","-","-","-","-",84.015984360902266,null,2032,7.3583291828818884E-2,7.021218568488069E-2,5.792749707619118E-2,5.0399799518842492E-2,3.1037546289623377E-2,3.4679531522590852E-2,3.3066703031197242E-2,3.7316945962986833E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.1804718525967755E-5,3.3008750828124805E-4,55.966928321963188,34.453241075000541,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0620148307699453E-2,4.8756138518091956E-2,3.7450814608989982E-2,3.2917408426162705E-2,9.3968999999999997E-3,2.6305486932425726E-2,2.8308395910694152E-2,2.9741765992529208E-2,3.1793205912878916E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.8559005501062594E-5,2.8095276142767059E-4,47.409698275514501,16.214116810225963,"-","-","-","-","-","-",84.015984360902266,null,2033,7.0652069267823803E-2,6.8457756943497858E-2,5.514912963770302E-2,4.9812403879278738E-2,2.8672980756344044E-2,3.085615154265663E-2,3.2418524931856839E-2,3.4654594445038024E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.1847661275850886E-5,3.3073759075265388E-4,54.995249999596815,20.313045539851085,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0722266541478593E-2,5.0429324566048851E-2,3.8083207093039119E-2,3.4454786390260242E-2,1.1305125000000001E-2,2.4521031501943992E-2,2.506143886618659E-2,2.7180538137716488E-2,2.783198736592437E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.8605043704396299E-5,2.8164970396357491E-4,61.040285783290528,6.9585925792951215,"-","-","-","-","-","-",84.015984360902266,null,2034,7.3018645322628611E-2,7.2673794029152708E-2,5.8139944539925659E-2,5.3868567688614359E-2,2.6727924337118954E-2,2.7316968364143386E-2,2.9626786570110974E-2,3.0336866228857565E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.1901857448815325E-5,3.3155803150592046E-4,70.806731508617005,8.7177247833409286,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1922798326000413E-2,5.1432811223768617E-2,3.901694988099675E-2,3.5587935075410471E-2,1.3711050351517626E-2,2.2112136872288562E-2,2.208873906174523E-2,2.4343354941661767E-2,2.5371291739684224E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.866173674786708E-5,2.8250794322191999E-4,44.802426160603162,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.7264166663174233E-2,7.6687353846426984E-2,6.2071401873715938E-2,5.803476564457976E-2,2.4102229190794536E-2,2.4076725577302303E-2,2.6534256886411329E-2,2.7654707996255808E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.196859649958913E-5,3.3256835076084424E-4,51.970814346299662,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2779997315271707E-2,5.2236328423141444E-2,3.995896666754372E-2,3.6399983718797956E-2,1.3877152847068404E-2,2.0213502094147177E-2,1.9981526486546969E-2,2.2111634710082713E-2,2.2988315355842656E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.8709011023623007E-5,2.8322359785747472E-4,45.629423384712453,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.8468797171106788E-2,7.782879015129103E-2,6.3375879892601406E-2,5.9186245165337888E-2,2.2032717282620424E-2,2.1779863870336199E-2,2.4101681833990158E-2,2.5057263737868499E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.2024247777009008E-5,3.3341081939781931E-4,52.930131126266438,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3651347893650239E-2,5.3052398696599196E-2,4.0923727303336793E-2,3.7230561759798143E-2,1.4045267591011597E-2,1.8477891542998778E-2,1.8075336922425144E-2,2.0084511388172646E-2,2.0829157944413305E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.8756405055496944E-5,2.8394106540331987E-4,46.471685951958136,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.9692455748543931E-2,7.8987372753775431E-2,6.4709500789626936E-2,6.0361906311773232E-2,2.014090178186867E-2,1.9702117245443407E-2,2.1892117413108186E-2,2.2703782159410504E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.2080040031331008E-5,3.3425542219278815E-4,53.907155704271432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4537083691222808E-2,5.388121815652018E-2,4.1911780910945676E-2,3.808009200384109E-2,1.4215418960726848E-2,1.6891307319461858E-2,1.6350993257655069E-2,1.8243228191432426E-2,1.8872797504191564E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.8803919146857427E-5,2.8466035045195516E-4,47.329495641642822,"-","-","-","-","-","-","-",84.015984360902266,null,2038,8.0935446121875143E-2,8.0163361214423218E-2,6.6072939688932894E-2,6.1562275507489383E-2,1.8411524978213425E-2,1.7822582650844025E-2,1.9885118728661347E-2,2.0571349279568805E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.2135973619680569E-5,3.3510216455204163E-4,54.902214944305669,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5437442195100099E-2,5.472298597907925E-2,4.2923689870836446E-2,3.8949006903968464E-2,1.4387631628913513E-2,1.5440953438684473E-2,1.4791147830842804E-2,1.6570747896842687E-2,1.7100186507047581E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.8851553601841489E-5,2.8538145760751413E-4,48.203139434365596,"-","-","-","-","-","-","-",84.015984360902266,null,2039,8.2198076905628831E-2,8.1357019048129101E-2,6.7466887669505662E-2,6.2787890880908678E-2,1.6830639248166076E-2,1.6122351135618659E-2,1.806211520755853E-2,1.8639203292681865E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.2192048900087803E-5,3.3595105189556567E-4,55.915641743864086,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.6352664813092729E-2,5.5577904452112428E-2,4.3960030141467335E-2,3.9837748780973598E-2,1.4561930567168327E-2,1.4115132629249788E-2,1.3380107905764082E-2,1.5051595199015928E-2,1.5494066447269821E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.8899308725356613E-5,2.8610439148579362E-4,49.092909608031498,"-","-","-","-","-","-","-",84.015984360902266,null,2040,8.3480661681643323E-2,8.256861378469732E-2,6.8892052146205918E-2,6.4039302528632686E-2,1.5385494565882271E-2,1.4584317617282851E-2,1.6406238766927362E-2,1.6888532427524108E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.2248266231489807E-5,3.3680208965707628E-4,56.947775145316534,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.7282996938438482E-2,5.6446179023729351E-2,4.5021391587112838E-2,4.0746770048564737E-2,1.473834104960639E-2,1.2903151993332251E-2,1.2103677795483806E-2,1.3671713518627919E-2,1.4038799809199325E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.8947184823082674E-5,2.8682915671428326E-4,49.999103835633207,"-","-","-","-","-","-","-",84.015984360902266,null,2041,8.4783519079526443E-2,8.3798417030330849E-2,7.0349157259945894E-2,6.5317072784767061E-2,1.4064435672732155E-2,1.3193008797077349E-2,1.4902167735304433E-2,1.5302291792027266E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.2304625973732927E-5,3.3765528328405433E-4,57.998960449334518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.8228688015598162E-2,5.732801835168512E-2,4.6108378313602726E-2,4.167653344366605E-2,1.4916888656526024E-2,1.1795236767242688E-2,1.0949016047454796E-2,1.2418334938190069E-2,1.2720217817156935E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.8995182201473906E-5,2.8755575793219514E-4,50.922025284837694,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.6106972858424585E-2,8.5046704530066172E-2,7.183894427723557E-2,6.6621776496346125E-2,1.2856808076294531E-2,1.1934427491725729E-2,1.3535985082627176E-2,1.3865037420701059E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.2361128487575087E-5,3.3851063823778021E-4,59.069549330411725,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.9189991607137643E-2,5.8223634353523505E-2,4.7221609012167071E-2,4.2627512261973664E-2,1.509759927811803E-2,1.0782451486831157E-2,9.9045062528146047E-3,1.1279862061690495E-2,1.1525482485325424E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.9043301167760856E-5,2.8828419979049348E-4,51.861982719411074,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.7451351990122994E-2,8.6313756231168423E-2,7.3362171999323642E-2,6.7954001304995959E-2,1.1752872120645963E-2,1.0795911815567921E-2,1.229504964724264E-2,1.2562775909004713E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.2417774134688081E-5,3.3936815999336897E-4,60.159899954516838,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,6.016716546171412E-2,5.9133242257503493E-2,4.836171731158298E-2,4.3600190598886687E-2,1.5280499118219881E-2,9.8566279219374428E-3,8.9596401801646554E-3,1.0245760704962002E-2,1.0442961624475793E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.9091542029952356E-5,2.8901448695192451E-4,52.819290602515672,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.8816990743498317E-2,8.7599856347501573E-2,7.4919617181163939E-2,6.9314347934977857E-2,1.0743724434911813E-2,9.7660077963794747E-3,1.1167879168408583E-2,1.1382828170678615E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.2474563277659916E-5,3.4022785403980558E-4,61.270377098918175,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.1160471583184731E-2,6.0057060654321481E-2,4.9529352138823514E-2,4.4595063595935763E-2,1.5465614698115394E-2,9.010299198672217E-3,8.1049120581057552E-3,9.3064624238508586E-3,9.4621155885774525E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.9139905096837489E-5,2.8974662409104605E-4,53.794269201913792,"-","-","-","-","-","-","-",84.015984360902266,null,2045,9.020422877034652E-2,8.890529342488869E-2,7.6512074960444487E-2,7.0703430487757027E-2,9.8212261265527168E-3,8.8343541433352733E-3,1.0144044041997436E-2,1.0313705991549424E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.2531496279997097E-5,3.4108972587997943E-4,62.401352274219995,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.2170176300856098E-2,6.0995311549641461E-2,5.0725178088414008E-2,4.5612637692834683E-2,1.5652972860380431E-2,8.2366395782174535E-3,7.3317229429654242E-3,8.4532759782885453E-3,8.573394658633984E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.918839067798757E-5,2.9048061589425776E-4,54.787244697113444,"-","-","-","-","-","-","-",84.015984360902266,null,2046,9.1613411192607658E-2,9.0230360407477769E-2,7.8140359296920828E-2,7.2121876743244828E-2,8.9779371402570248E-3,7.9915780078323138E-3,9.2140708163345152E-3,9.3450001779110427E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.2588573506126969E-5,3.4195378103072028E-4,63.553203848651592,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.3196550340893651E-2,6.1948220417445903E-2,5.1949875800706063E-2,4.6653430885283315E-2,1.5842600772775196E-2,7.5294094064551837E-3,6.6322942096140114E-3,7.6783069130517247E-3,7.7681460646523643E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.9236999083758127E-5,2.9121646705983087E-4,55.798549288491834,"-","-","-","-","-","-","-",84.015984360902266,null,2047,9.3044888691010991E-2,9.1575354705128287E-2,7.9805303422302146E-2,7.3570328467866486E-2,8.2070562530361501E-3,7.2292006884792726E-3,8.3693545352263813E-3,8.4672792104710775E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.2645795321400071E-5,3.4282002502283295E-4,64.726317174650518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.4239868898909813E-2,6.2916016254220108E-2,5.3204142349284493E-2,4.7717972988653129E-2,1.6034525932183671E-2,6.882904790436988E-3,5.9995892950488686E-3,6.9743845110986488E-3,7.0385297404924035E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.9285730625290885E-5,2.9195418229793844E-4,56.828521308433153,"-","-","-","-","-","-","-",84.015984360902266,null,2048,9.4499017595163257E-2,9.2940578261834536E-2,8.1507760300944324E-2,7.504944172960909E-2,7.5023662215763171E-3,6.5395523316032671E-3,7.6020791170975282E-3,7.67199741713672E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.2703162092092433E-5,3.436884634011332E-4,65.921084717782449,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.5300411713750575E-2,6.3898931633983053E-2,5.4488691637727744E-2,4.8806805907689509E-2,1.6228776168600793E-2,6.2919115958291489E-3,5.4272429074523568E-3,6.3349954435879766E-3,6.3774419913682568E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.9334585614515761E-5,2.9269376633068534E-4,57.877505334517807,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.5976159975104031E-2,9.432633762520172E-2,8.3248603101609975E-2,7.6559887220208955E-2,6.8581836394537724E-3,5.915694769123069E-3,6.9051450335108951E-3,6.9514117705914008E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,"-","-","-","-","-","-","-","-",2.2760674185407956E-5,3.4455910172448282E-4,67.137906188040645,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.637846314250026E-2,6.4897202764177972E-2,5.580425480594764E-2,4.9920483912368127E-2,1.6425379649167925E-2,5.7516633943175462E-3,4.9094969885354446E-3,5.7542235026497779E-3,5.7784463308130866E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.9383564364152857E-5,2.9343522389213865E-4,58.945852304801001,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.747668373435181E-2,9.5732944016990798E-2,8.5028725680562064E-2,7.810235058464024E-2,6.2693130998061255E-3,5.3513517175036353E-3,6.2721036178882581E-3,6.2985065005862649E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.2818331969480748E-5,3.4543194556582566E-4,68.377188673569151,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.7474312236724454E-2,6.591106954243614E-2,5.7151580646339656E-2,5.1059573920045891E-2,1.6624364882257214E-2,5.2578030218132675E-3,4.4411427849196912E-3,5.2266948592616224E-3,5.2357108137213214E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.9432667187714465E-5,2.9417855972835788E-4,60.033919635219213,"-","-","-","-","-","-","-",84.015984360902266,null,2051,9.9000962704465234E-2,9.7160713404749022E-2,8.6849043076264246E-2,7.967753275807124E-2,5.7310052937764623E-3,4.8408456355624636E-3,5.697097396595169E-3,5.706924786956241E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",2.2876135813377474E-5,3.4630700051222293E-4,69.639346776854282,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.8588252819971732E-2,6.6940775614227357E-2,5.8531436029980663E-2,5.2224655784049993E-2,1.6825760721605437E-2,4.8063474374214201E-3,4.0174684457700491E-3,4.7475283397059526E-3,4.7439512553301057E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.9481894399507075E-5,2.949237785974253E-4,61.142071339163863,"-","-","-","-","-","-","-",84.015984360902266,null,2052,0.10054937674114466,9.8609966574542379E-2,8.871049201596716E-2,8.1286150310457592E-2,5.2389187067893479E-3,4.3790406058893542E-3,5.1748058902794884E-3,5.1709068683098158E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.2934086087099733E-5,3.471842721648891E-4,70.924802753430072,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.9720583566554833E-2,6.7986568431411182E-2,5.9944606343116713E-2,5.3416322588852011E-2,1.7029596370497908E-2,4.3936555997566799E-3,3.6342116194874544E-3,4.3122902605213986E-3,4.2983797833082444E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.9531246314633379E-5,2.9567088526947648E-4,62.270678149262118,"-","-","-","-","-","-","-",84.015984360902266,null,2053,0.1021223118218985,0.10008102920480738,9.061403143446714E-2,8.2928935798946737E-2,4.7890846037347817E-3,3.9612906652413257E-3,4.7003963839683249E-3,4.6852339638059869E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.2992183161586415E-5,3.4806376613922776E-4,72.233986653144058,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,7.0871608081632412E-2,6.9048699311702849E-2,6.1391895934189263E-2,5.4635180951977343E-2,1.7235901386003089E-2,4.0163991015243448E-3,3.2875165725629184E-3,3.9169534040400236E-3,3.894658222045197E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.9580723248994296E-5,2.964198845267308E-4,63.420117641405675,"-","-","-","-","-","-","-",84.015984360902266,null,2054,0.10372016014530053,0.10157423194133944,9.2560643005330442E-2,8.4606638128270559E-2,4.3778750206615365E-3,3.5833930640935814E-3,4.2694792104036264E-3,4.2451774620292648E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.305042740871609E-5,3.4894548806486752E-4,73.567336464030575,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.2041634982612929E-2,7.0127423499068212E-2,6.2874128571654295E-2,5.5881851332803621E-2,1.74447056832585E-2,3.6715353255314144E-3,2.9738953991897956E-3,3.5578597549149357E-3,3.5288558552799484E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.963032551929099E-5,2.9717078116352203E-4,64.590774361068938,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.10534332023186385,0.10308991047343502,9.4551331684883347E-2,8.6320022919308348E-2,4.0019735048292416E-3,3.2415459851168776E-3,3.8780671328572801E-3,3.8464528822551441E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.3108819201309357E-5,3.4982944358569819E-4,74.925298258839959,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5484401282045027E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3557149261349806E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0792413268013748E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8059087265105354E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":6.1215314906978803E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8053922244750524E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2314860885115215E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9344389975249675E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7184266383575863E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.3343303568952763E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.7052685675461588E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.711177411216706E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.8208914475741312E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.0798979042727527E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6592902690721128E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9648206579908931E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.204339117593007E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.1360243789348163E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.4727965994193643E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.171894668010218},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.370502422269468},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":4.1136513938370731},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.5797727910899582},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":46.583669758483147},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":73.514000881239639},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.463552093258553},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.0750504060072964E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.8481742981310543E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.3455095769955335E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.0237424399331562E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.237877524677808E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7023198364775582E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3785385073022163E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2330850358097704E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.2795736961371185E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.5390421577153383E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.1915980484843063E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1435534120842685E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.6256558129098851E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1305165047516917E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.3129868785868798E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4177480092304882E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.3373278988820657E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.7969761568364759E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.759397814891834},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.761765434619186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.7718356168510052},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":8.243139352677499},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.037056919840445},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":92.098340304017},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.614338062434316},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7087717032535746E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.542778083735946E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2905301413151622E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9728953963584621E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":7.8523033274957056E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1217655902797884E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4633725316231478E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.2985143233211127E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8948157681705504E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.8258270789076252E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.3815099715828432E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.9498154848769929E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.3098271120712561E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.2096287591738636E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9121377342452024E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.416153968038596E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.6837160009627361E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.796000437186913E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.1787701421824976E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.80111604563772},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.611523934123042},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.797108390803948},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.7261873696077474},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.674918723327785},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":52.755261788780366},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4746865501302526},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.4675391967829038E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.2721315078867496E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.7979852300690046E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.4240656083059764E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.492724493404969E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8650760594692317E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.685380612420012E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3353491873058975E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.5037636372900558E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.9807135385473234E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.2953227887971962E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.5419284763302835E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.6011749752994726E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2509685407534525E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.6670964511750357E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0222470476333333E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":9.1774517146564363E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.0964482113772369E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.809294612939752},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":22.063717184669347},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.2446457333325807},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.9209675366445849},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.742905719060225},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":66.091791968984026},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.617087310003182},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2776178040243406E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1438625708757735E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9671385074978506E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5817700265193382E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.1253825981177999E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.737673527672068E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8836877608865996E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8636067974266988E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.1952383150641049E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":2.0279856041077542E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.7924630154677217E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0335537002696814E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.9431013800785488E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1712749221552757E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0135815650161847E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.5067163286490195E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.6030441723834614E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":4.221946088161348E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.8805784517926176E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.598372091827642},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.3354760338510978},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.4826847718635157},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.5052465127663512},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.790167944687418},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":27.96438763226331},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4922423226449038},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.5376120734017268E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.3801554129392349E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.9949158455307447E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.5412600697228379E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9840641451625547E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.143219659366394E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1213314091951026E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4828097634198758E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.3873446531556476E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.1100874618086023E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2166994159574689E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.1734189446284718E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3788248383611907E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1931882183370528E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.8369064620856305E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.4187035997298105E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.970074934983541E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.3910169534502694E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":55.214111626520051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.695484375208656},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.7199143353616786},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.138572831193684},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.476594815837402},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":35.033784825699477},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6278811818095358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"ME4","index":5,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,15,6,22],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,25,7,26],[6,27,6,30],[6,31,7,32],[6,33,8,33],[6,35,8,35],[7,62,7,63],[6,60,6,63],[6,64,7,65],[6,66,8,66],[7,15,7,18],[7,19,7,22],[7,27,7,28],[7,29,7,30],[7,48,7,51],[7,52,7,55],[7,60,7,61],[6,36,7,39],[6,40,7,43],[6,44,7,47],[6,48,6,55],[6,58,7,59]]}
[]
[null,"AESC 2021 Counterfactual #4 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Maine"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2628337599759432E-2,3.6565240051889207E-2,3.179663884119923E-2,2.6168106650440247E-2,3.4813866061493902E-3,6.9730935331616242E-2,7.2976910008220749E-2,7.1893357288899729E-2,7.3694105914351243E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.0527029079828877E-3,2.3985925498651102E-3,1.81037861401258E-3,1.1034547517530635E-3,2.1009493090117504E-2,1.6242361115208461E-2,1.5398713257313084E-2,8.5641550913406281E-3,1.1206546957597326E-3,8.3343876777735217E-3,57.209291127733678,"-",9.4742977325569928,"-",106.06790900566151,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4280367335195874E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7142888901843046E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1529291556618803E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.4903383461657327E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6006719511461707E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9544831908960625E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8363759444900705E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0326575446642859E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5936418632774559E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.8236231497012084E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1311777044156093E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2989869337637064E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4732375265686331E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9120507504823404E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8127365246508965E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.008172337352619E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3192347078483575E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.8112411742749903E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.990185369766111},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":123.03877444656733},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4781627709222442E-2,4.1442739384744118E-2,2.8711466652271464E-2,2.5251143950470959E-2,7.4725E-3,5.741410463357334E-2,5.8367754009914265E-2,5.6621034478956896E-2,6.3079041083691431E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,5.1743105888261932E-3,4.4254024802726126E-3,2.5564281790460552E-3,1.6547021086180673E-3,3.5280526700071792E-2,2.9594228223255328E-2,2.1475368371855263E-2,1.2686717533820797E-2,1.717602570057692E-3,1.2587874202146987E-2,47.560050582486205,"-",7.019582389451263,"-",78.864799156520235,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.1513559139296667E-2,5.7583019803720784E-2,4.2595765543053971E-2,3.8522273658494421E-2,6.258137405059494E-2,6.3620851870806558E-2,6.1716927582063021E-2,6.8756154781223669E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,6.0911984251661956E-3,5.2095837997769203E-3,3.0094272523730164E-3,1.9479153222651891E-3,4.1532236031324513E-2,3.4838325464416176E-2,2.528080364734802E-2,1.4934803880813844E-2,2.0219617454719152E-3,1.4818445510767435E-2,55.169658675683998,"-",8.1427155717634641,"-",91.48316702156346,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.2926720260919503E-2,4.1777586781248079E-2,2.6088137011999298E-2,2.4950351821868909E-2,7.0811489860896897E-3,5.8143135035056082E-2,6.5623675614405186E-2,5.267769415191368E-2,7.4054613737648572E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,6.125987952063686E-3,5.4863158976724774E-3,2.8322114747472904E-3,1.9999045579060914E-3,3.9261962028141535E-2,3.4497802790901866E-2,2.2475467058700769E-2,1.4499038546156327E-2,2.0887536320008545E-3,1.444369283810799E-2,29.620613211469831,"-",8.6794504049312611,"-",99.430010759117792,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,5.8869263677579234E-2,5.7516503745310033E-2,3.9046883476950366E-2,3.7707482751128868E-2,6.3376017188211134E-2,7.1529806419701664E-2,5.7418686625585913E-2,8.0719528974036947E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,7.211513017169372E-3,6.4584910747400416E-3,3.3340793480725107E-3,2.3542876455670513E-3,4.6219181699528218E-2,4.061081344544968E-2,2.6458119821502549E-2,1.7068268176535232E-2,2.4588807755914063E-3,1.700311520902073E-2,34.359911325304999,"-",10.068162469720262,"-",115.33881248057664,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.4977917519524353E-2,4.3951570767281574E-2,2.9136177358622228E-2,2.7679205006377567E-2,6.0193799999999987E-3,4.7955654108899196E-2,5.2691404520350732E-2,4.6498601373382097E-2,5.8618774890199801E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,6.1522063127086024E-3,5.5259769813014552E-3,3.0393190512668167E-3,2.1197929115746414E-3,3.6163429386529743E-2,3.1806712568391481E-2,2.2174950348792515E-2,1.4134619766013287E-2,1.8254844746517997E-3,1.1608017035474965E-2,32.940873738600693,"-",7.4537195213940652,"-",85.036710736784229,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.0034018639984074E-2,5.8825803243243872E-2,4.1385122122570089E-2,3.9669974269507677E-2,5.2271662978700124E-2,5.7433630927182303E-2,5.0683475496986492E-2,6.3894464630317782E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,7.2423772713205679E-3,6.5051801023880739E-3,3.5778863871512969E-3,2.4954202155056684E-3,4.2571589073822816E-2,3.7442862035510456E-2,2.6104351550598551E-2,1.6639274388550843E-2,2.148960323560099E-3,1.366495765416113E-2,38.211413536776803,"-",8.6463146448171155,"-",98.642584454669702,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5190917602991987E-2,4.4281377567189792E-2,2.9751425736360866E-2,2.8076604709274509E-2,4.7282877573817314E-3,4.8465668170076408E-2,5.3650219854787774E-2,4.9443483507542421E-2,5.8786396333271346E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.9387026390406187E-3,5.353082981866205E-3,2.9564764916278023E-3,2.053834397722228E-3,3.2675473976614244E-2,2.8844960118386394E-2,2.0331903605932535E-2,1.2887379134361181E-2,1.5972642222871645E-3,9.5527736084095021E-3,31.057680707974598,"-",5.1005256402161656,"-",57.897481571293667,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,5.8764888550231945E-2,5.7694178020085599E-2,4.0589518724833788E-2,3.8617919411747741E-2,5.2827578305383288E-2,5.847873964171868E-2,5.389339702322124E-2,6.4077172003265778E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.991040746678617E-3,6.3016492862528976E-3,3.4803641259442491E-3,2.4177738529986073E-3,3.8465567965270293E-2,3.395628705136447E-2,2.3934716924903784E-2,1.5171022716969984E-2,1.8802994424764504E-3,1.1245525091819667E-2,36.026909621250532,"-",5.9166097426507518,"-",67.161078622700643,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.6497970338761095E-2,4.4187529608430844E-2,3.0938522436841417E-2,2.7685079226184944E-2,4.8677541009662225E-3,4.4354797062652551E-2,5.1485212776991224E-2,4.5265822725272374E-2,5.5049677636400327E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,6.0049445620302521E-3,5.2505331605256708E-3,3.0131249145030209E-3,1.982159554364532E-3,3.1534441868540146E-2,2.7019304398179723E-2,1.9939553118404108E-2,1.1970094148273772E-2,1.1532479811624699E-3,6.6657454010408176E-3,32.983764863778106,11.148102006114032,2.5946938241947333,5.1586718756975776,29.350427424268759,58.353406895809051,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.0467730810447012E-2,5.7747879982702234E-2,4.2151148740307155E-2,3.832119539272235E-2,4.8346728798291286E-2,5.6118881926920439E-2,4.9339746770546894E-2,6.0004148623676361E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,7.0690207384220142E-3,6.1809276365708205E-3,3.5470506493529568E-3,2.3333982273979273E-3,3.7122344967645465E-2,3.1807125137537175E-2,2.3472841930985318E-2,1.4091194831347886E-2,1.3576035234244598E-3,7.846915486105251E-3,38.261167241982598,13.966342193259658,3.0098448360658905,6.4627841258739247,34.046495812151761,73.105148159069586,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7219998468721068E-2,4.3361701415140751E-2,3.2672311884234653E-2,2.7665195078403104E-2,5.0500248995138854E-3,3.982681720812907E-2,4.8135256888555057E-2,4.4373923273809325E-2,5.4274736078191402E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,5.9447204191741274E-3,5.0179318891334715E-3,3.079769901414012E-3,1.9119702173550062E-3,3.1621360553614079E-2,2.6114637503764138E-2,2.0720259025525756E-2,1.1734135779907723E-2,7.2556077157423103E-4,4.3111434096633266E-3,41.215868994396303,23.397808440152289,"-",11.450040917191554,"-",128.89798117823057,"-",9.3103352469732652,84.015984360902266,null,2027,6.1532271509086196E-2,5.6990284217611452E-2,4.4406734861828785E-2,3.8512356958003882E-2,4.3411230756860687E-2,5.2467430008525016E-2,4.8367576368452167E-2,5.9159462325228632E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,6.9981248774517836E-3,5.9071094198879237E-3,3.6255051279445757E-3,2.2507713398703137E-3,3.7224665643714495E-2,3.0742151269431146E-2,2.4391888924848924E-2,1.3813424640107375E-2,8.5413014029718493E-4,5.0750780218556694E-3,47.810408033499705,29.312774413822787,"-",14.34461126105758,"-",161.48339082008724,"-",11.663987997408105,97.458541858646626]
[null,2028,4.5902333206920394E-2,4.5533412791643108E-2,3.1509314501098631E-2,3.0214665865480113E-2,5.1610263184093397E-3,3.9983190692475787E-2,4.2794413558459893E-2,4.453199101321044E-2,4.7903635650536798E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,5.4955628096406218E-3,4.9672386254924275E-3,2.8142294652086669E-3,1.9713523382945139E-3,2.9340089247907611E-2,2.5985984276577404E-2,1.9144540990372837E-2,1.2254404776154942E-2,5.2091165129368282E-4,3.1631752032078575E-3,43.431536936417174,34.658366475260905,"-",14.834074863244281,"-",166.18603554225328,"-",5.3947001884597947,84.015984360902266,null,2028,6.0111786833218168E-2,5.9677493720353747E-2,4.316832521272479E-2,4.1644264838874671E-2,4.3581677854798613E-2,4.6645910778721288E-2,4.8539870204399385E-2,5.2214962859085112E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,6.4693765395089408E-3,5.8474333099296861E-3,3.3129109264436428E-3,2.320675972640302E-3,3.453915306263685E-2,3.0590700690386923E-2,2.2536953653866907E-2,1.44258853024896E-2,6.1321719590292343E-4,3.7236898492162907E-3,50.380582846243918,43.42000152020686,"-",18.584128988672436,"-",208.19786532733491,"-",6.7584803961024313,97.458541858646626]
[null,2029,4.7363985905524333E-2,4.7532609066231496E-2,3.2688801715507712E-2,3.1207789467060505E-2,5.5222914621182936E-3,3.7916464781237641E-2,3.8803353513406955E-2,4.0673416949129126E-2,4.2907188145633747E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,5.1280307185826123E-3,4.702687063031904E-3,2.6449448907824805E-3,1.8414977344316638E-3,2.7103201486835607E-2,2.4469761641616568E-2,1.8020408060592186E-2,1.147854761883148E-2,3.3016307391976155E-4,2.0657170626196251E-3,46.997066198268286,48.218989919423265,"-",17.402484509800001,"-",194.03744185206642,"-",1.6875461523074895,84.015984360902266,null,2029,6.2257725717188905E-2,6.2456228901973387E-2,4.498209888870134E-2,4.3238651269829287E-2,4.1328946611549032E-2,4.2295655329613581E-2,4.4334024474550753E-2,4.6768835078740786E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,6.0367177619154522E-3,5.5360032106011583E-3,3.1136291254291364E-3,2.1678111329729551E-3,3.1905888790302879E-2,2.880580340451103E-2,2.1213624368929127E-2,1.3512546256888419E-2,3.8866797061834339E-4,2.4317621261158227E-3,54.516596789991205,60.408750571053467,"-",21.801832593877442,"-",243.09010715226881,"-",2.1141578196108228,97.458541858646626]
[null,2030,4.7565688326890856E-2,4.7485352589887481E-2,3.4708759069573041E-2,3.2004511130850094E-2,1.2033824869473159E-2,3.4597078779790666E-2,3.6388635138163046E-2,3.9810715834881834E-2,4.1329788021395177E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,4.3435550486692924E-3,3.964090913507916E-3,2.3580369596501462E-3,1.5789730209422167E-3,2.3530461991768392E-2,2.1092903553331696E-2,1.6456487576420965E-2,1.0101003978845309E-2,1.6104741697099768E-4,1.1158622063486079E-3,47.319633852410078,53.944382591747491,"-",16.406679749346086,"-",181.51620725480637,"-","-",84.015984360902266,null,2030,7.0160546934759732E-2,7.006597570515935E-2,5.5025369813045198E-2,5.1841929139580537E-2,3.7710815869971825E-2,3.9663612300597721E-2,4.3393680260021203E-2,4.5049468943320743E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,5.1132330032934914E-3,4.6665278233815194E-3,2.7758811089001528E-3,1.8587670402531776E-3,2.7700059856709754E-2,2.4830566062982076E-2,1.9372577174962761E-2,1.1890901883896699E-2,1.8958501925825849E-4,1.3135929893135813E-3,54.890775268795686,67.581522510941255,"-",20.55428838998078,"-",227.40350444882142,"-","-",97.458541858646626]
[null,2031,4.8214573073300959E-2,4.8290794226154565E-2,3.4729857478733597E-2,3.2153465298810906E-2,1.1769757875511766E-2,3.1896395651292597E-2,3.4084844802610252E-2,3.5599004360479108E-2,3.7803462142640805E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,3.0526561217500631E-3,2.798832002453646E-3,1.6319886854454725E-3,1.1011603980244367E-3,1.7732305257093003E-2,1.5971774346463345E-2,1.2303986906982929E-2,7.5981745947849904E-3,3.7085310751671677E-5,3.9722123129424592E-4,45.203512192004567,36.072402729219654,"-",3.7553155001577343,"-",41.225521397053711,"-","-",84.015984360902266,null,2031,7.0613554392942354E-2,7.0703281934081624E-2,5.4739347195017649E-2,5.1706418320812658E-2,3.4767071259908931E-2,3.7152480834845181E-2,3.8802914752922232E-2,4.1205773735478478E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,3.593586786524175E-3,3.2947850332884325E-3,1.9211770805064106E-3,1.296286020554367E-3,2.0874469748649888E-2,1.8801972760656652E-2,1.4484253386900306E-2,8.944571132980892E-3,4.3656827816867908E-5,4.6760883347958635E-4,52.436074142725296,45.191506139166378,"-",4.7046592585976095,"-",51.647333206228886,"-","-",97.458541858646626]
[null,2032,5.0977677189274324E-2,4.8125271419583532E-2,3.7643976460285458E-2,3.1292215667636035E-2,1.1493908670189725E-2,2.8510271084832318E-2,3.1855702624746705E-2,3.037420092761204E-2,3.4278361940566396E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.8522526780468699E-5,2.8040053370816174E-4,47.908879221368153,27.30806115617985,"-","-","-","-","-","-",84.015984360902266,null,2032,7.3541550873761088E-2,7.0183698801681099E-2,5.7845118375595403E-2,5.0367825570488495E-2,3.107619548246723E-2,3.4722715860973911E-2,3.3107879011097123E-2,3.7363414515217373E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.1804718525967755E-5,3.3008750828124805E-4,55.574299896787053,34.211539016462112,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0546666088216313E-2,4.8734356660279872E-2,3.7047881607951333E-2,3.2832095814369036E-2,9.3968999999999997E-3,2.6426420562135591E-2,2.8438537469279948E-2,2.987849715149607E-2,3.1939368110941793E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.8559005501062594E-5,2.8095276142767059E-4,46.99706619826415,16.072996639806345,"-","-","-","-","-","-",84.015984360902266,null,2033,7.0565565999048258E-2,6.8432115340481478E-2,5.4674796908880316E-2,4.9711973872675237E-2,2.8804798412727796E-2,3.0998005841515144E-2,3.2567561895130721E-2,3.4813911240926559E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.1847661275850886E-5,3.3073759075265388E-4,54.516596789986409,20.13625019034939,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0610454771822563E-2,5.0385224357155992E-2,3.7678883372043011E-2,3.439450801411132E-2,1.1305125000000001E-2,2.4660327030811439E-2,2.5203804263040627E-2,2.7334941407191289E-2,2.7990091293944738E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.8605043704396299E-5,2.8164970396357491E-4,59.35266240602914,6.7662035142873229,"-","-","-","-","-","-",84.015984360902266,null,2034,7.288702050738953E-2,7.2621879263244038E-2,5.7663974655569036E-2,5.3797607984211855E-2,2.6879756463584471E-2,2.7472146646714286E-2,2.9795086133838508E-2,3.0509199510399768E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.1901857448815325E-5,3.3155803150592046E-4,68.849088390993799,8.4766997626991589,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1821259309144711E-2,5.1388686482718979E-2,3.8730316541999356E-2,3.5137250731682383E-2,1.3711050351517626E-2,2.2294080125690206E-2,2.2270489793103559E-2,2.4543657120613439E-2,2.5580051996043955E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.866173674786708E-5,2.8250794322191999E-4,44.478858839779988,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.7144634932531708E-2,7.663541020126334E-2,6.1733977107048206E-2,5.7504220035143064E-2,2.4300547337002328E-2,2.4274833874482881E-2,2.6752586261468651E-2,2.7882256675687913E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.196859649958913E-5,3.3256835076084424E-4,51.595476254144785,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2659300619100409E-2,5.2185415272241721E-2,3.9594439487267069E-2,3.5874103419754534E-2,1.3877152847068404E-2,2.0410863115734906E-2,2.0176120059269258E-2,2.232785517216972E-2,2.3212631725761063E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.8709011023623007E-5,2.8322359785747472E-4,45.200559001632634,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.8326713020373931E-2,7.7768855190051875E-2,6.2946758495979735E-2,5.8567178877303977E-2,2.2247840796151049E-2,2.1991970864603493E-2,2.4337362137664995E-2,2.5301768581079562E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.2024247777009008E-5,3.3341081939781931E-4,52.432648441893853,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3510894537513627E-2,5.2994496523123207E-2,4.0477842121708726E-2,3.6626408423321294E-2,1.4045267591011597E-2,1.8686724492803893E-2,1.8278709827572154E-2,2.0312095876318447E-2,2.1064314948192459E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.8756405055496944E-5,2.8394106540331987E-4,45.933969246369692,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.9527114057699896E-2,7.8919210315159499E-2,6.4184604753814378E-2,5.9650697004072689E-2,2.0368529697156246E-2,1.9923793712053651E-2,2.2140184505187108E-2,2.2960103293529783E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.2080040031331008E-5,3.3425542219278815E-4,53.283404325788837,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4376260234005019E-2,5.3816121747586446E-2,4.1380954599871983E-2,3.7394489788230643E-2,1.4215418960726848E-2,1.7108226648228343E-2,1.6559736558818025E-2,1.8478319377626996E-2,1.9114823751079726E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.8803919146857427E-5,2.8466035045195516E-4,46.679279578162443,"-","-","-","-","-","-","-",84.015984360902266,null,2038,8.074612474803837E-2,8.0086729721826427E-2,6.5448050955536949E-2,6.0755184579272765E-2,1.8647967046568896E-2,1.8050112849111649E-2,2.0141368121613427E-2,2.0835157888676903E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.2135973619680569E-5,3.3510216455204163E-4,54.147964310668428,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5255620422555204E-2,5.4650485427054724E-2,4.2304216673603151E-2,3.8178678355798322E-2,1.4387631628913513E-2,1.5663067069879664E-2,1.5002419617373936E-2,1.6810096264840622E-2,1.7345756932208932E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.8851553601841489E-5,2.8538145760751413E-4,47.436683084130884,"-","-","-","-","-","-","-",84.015984360902266,null,2039,8.1984036314988989E-2,8.1271671398285825E-2,6.6737643821722634E-2,6.1881060114002774E-2,1.7072743106168835E-2,1.6352637382937591E-2,1.8323004928676279E-2,1.8906875056107737E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.2192048900087803E-5,3.3595105189556567E-4,55.02655237759182,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.6149201418823305E-2,5.5497785058185978E-2,4.3248077906175207E-2,3.8979311905313507E-2,1.4561930567168327E-2,1.4339982458728662E-2,1.3591556458421776E-2,1.5292480374343316E-2,1.5740416310889547E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.8899308725356613E-5,2.8610439148579362E-4,48.206375984366701,"-","-","-","-","-","-","-",84.015984360902266,null,2040,8.3241144573909367E-2,8.2474297234167104E-2,6.8053941974820009E-2,6.3028750638605621E-2,1.5630580880014244E-2,1.4814796539679737E-2,1.6668803608034216E-2,1.7157053778869606E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.2248266231489807E-5,3.3680208965707628E-4,55.91939614186537,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.7057233198392454E-2,5.6358221199620945E-2,4.421299789119329E-2,3.9796735299532995E-2,1.473834104960639E-2,1.3128660944834069E-2,1.231337422055139E-2,1.3911874882525708E-2,1.4283649114214012E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.8947184823082674E-5,2.8682915671428326E-4,48.988557682767912,"-","-","-","-","-","-","-",84.015984360902266,null,2041,8.4517750004744263E-2,8.3694873079790427E-2,6.9397516201109399E-2,6.4198691878206898E-2,1.4310240429869137E-2,1.3421577900401016E-2,1.5163943621953023E-2,1.5569177534493274E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.2304625973732927E-5,3.3765528328405433E-4,56.826726912010777,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7979949455957247E-2,5.7231997519456027E-2,4.5199446476384249E-2,4.0631300633226439E-2,1.4916888656526024E-2,1.2019661718588492E-2,1.1155395274938605E-2,1.2655910487337187E-2,1.2961704950385566E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.8995182201473906E-5,2.8755575793219514E-4,49.783430818698307,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.5814157826015314E-2,8.4933668806366089E-2,7.0768949718461982E-2,6.53913284318966E-2,1.3101431273261457E-2,1.215938084968308E-2,1.3794942431197535E-2,1.4128258395920268E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.2361128487575087E-5,3.3851063823778021E-4,57.74877974969003,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8917587665468327E-2,5.8119320843452227E-2,4.6207903992379215E-2,4.1483367384836718E-2,1.509759927811803E-2,1.1004341450843037E-2,1.010631541859775E-2,1.1513334587610386E-2,1.1762106019088845E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.9043301167760856E-5,2.8828419979049348E-4,50.591201319485108,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.7130678069989878E-2,8.6190958367112519E-2,7.216883845002936E-2,6.6607113955630348E-2,1.1994732181418912E-2,1.1015883806271548E-2,1.2549534700495321E-2,1.2820695560806842E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.2417774134688081E-5,3.3936815999336897E-4,58.685793530602723,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.9870389141249633E-2,5.902040120399149E-2,4.7238861486600642E-2,4.2353302571320729E-2,1.5280499118219881E-2,1.0074786928443016E-2,9.1558935226299029E-3,1.0473910467278887E-2,1.067352933382199E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.9091542029952356E-5,2.8901448695192451E-4,51.412078453768451,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.8467625659047519E-2,8.746701985930723E-2,7.3597791303994728E-2,6.7846511348927205E-2,1.0981517752002888E-2,9.9799239396665945E-3,1.1416562409333987E-2,1.163414697386597E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.2474563277659916E-5,3.4022785403980558E-4,59.6380110063714,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0838599100104036E-2,5.9935451889792067E-2,4.8292820962367623E-2,4.3241480906237272E-2,1.5465614698115394E-2,9.2237533801489118E-3,8.2948515582118715E-3,9.5283255812461595E-3,9.6856998444895554E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.9139905096837489E-5,2.8974662409104605E-4,52.246274885716502,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.9825320483263915E-2,8.8762135587284671E-2,7.5056430459520609E-2,6.9109992945443954E-2,1.0053891184362314E-2,9.0413881984509406E-3,1.0385874883558315E-2,1.0557412830493617E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.2531496279997097E-5,3.4108972587997943E-4,60.605678867431138,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.1822466724423299E-2,6.0864689496394654E-2,4.9370295623335968E-2,4.414828496115019E-2,1.5652972860380431E-2,8.4446080122665777E-3,7.5147840243785149E-3,8.6681081212084156E-3,8.789293451442871E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.918839067798757E-5,2.9048061589425776E-4,53.094006730120221,"-","-","-","-","-","-","-",84.015984360902266,null,2046,9.120408747923095E-2,9.0076592126395641E-2,7.6545391659030945E-2,7.0398040707505855E-2,9.20462273337057E-3,8.1911145865725815E-3,9.4482378521171737E-3,9.5803298620727294E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.2588573506126969E-5,3.4195378103072028E-4,61.589047806939455,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.2822245226318671E-2,6.1808333977431296E-2,5.0471810123392066E-2,4.5074105330416205E-2,1.5842600772775196E-2,7.7312783139140704E-3,6.8080758934314506E-3,7.8855511139169793E-3,7.9758489955196171E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.9236999083758127E-5,2.9121646705983087E-4,53.955493608382106,"-","-","-","-","-","-","-",84.015984360902266,null,2047,9.2604256710133323E-2,9.1410680387943088E-2,7.8065324506968112E-2,7.1711146424676922E-2,8.4270933621663369E-3,7.4208027238402818E-3,8.5952507141695087E-3,8.6936754051163828E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.2645795321400071E-5,3.4282002502283295E-4,62.588372585723242,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.3838191912788556E-2,6.2766608696689125E-2,5.1597900822122178E-2,4.6019340799428501E-2,1.6034525932183671E-2,7.078204729026219E-3,6.1678282729563418E-3,7.1736433718513149E-3,7.2376883933586529E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.9285730625290885E-5,2.9195418229793844E-4,54.830958705413387,"-","-","-","-","-","-","-",84.015984360902266,null,2048,9.4026163447101324E-2,9.2764695685109061E-2,7.9616892775168854E-2,7.3049811916453863E-2,7.715243154638579E-3,6.7229328175224127E-3,7.8192712753179343E-3,7.889080348760933E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.2703162092092433E-5,3.436884634011332E-4,63.603912098279523,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.4870568251940083E-2,6.3739740480981327E-2,5.2749116045981585E-2,4.6984398516388463E-2,1.6228776168600793E-2,6.4802973262315256E-3,5.5877910587605658E-3,6.5260066776669555E-3,6.5678441641491732E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.9334585614515761E-5,2.9269376633068534E-4,55.720628827454405,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.5470148251860718E-2,9.4138937799888092E-2,8.1200774715006391E-2,7.4414549239169361E-2,7.0635240855923638E-3,6.090692254049017E-3,7.1133472786569819E-3,7.158950138922599E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",2.2760674185407956E-5,3.4455910172448282E-4,64.635929439847104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.5919639940281577E-2,6.4727959673837779E-2,5.3926016355290776E-2,4.7969694167679627E-2,1.6425379649167925E-2,5.9328961288946502E-3,5.0623019212885168E-3,5.9368386396329506E-3,5.959993663740862E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.9383564364152857E-5,2.9343522389213865E-4,56.624734460833189,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.6936557060699965E-2,9.553371105104233E-2,8.2817663376448789E-2,7.5805880897192965E-2,6.4668567804951694E-3,5.5179090942044833E-3,6.4711541171999162E-3,6.4963930934775404E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.2818331969480748E-5,3.4543194556582566E-4,65.684691974566491,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.6985676971103275E-2,6.5731500190028158E-2,5.5129174817188625E-2,4.8975652156919305E-2,1.6624364882257214E-2,5.4317347961443741E-3,4.5862310298992711E-3,5.4008607060817889E-3,5.4083994053523397E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.9432667187714465E-5,2.9417855972835788E-4,57.543509831677405,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.842574126977599E-2},9.694932436309435E-2,8.4468266934187658E-2,7.7224340058518609E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.9205909277973683E-3},4.9989918225902055E-3,5.8869381696291505E-3,5.8951553518340506E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",2.2876135813377474E-5,3.4630700051222293E-4,66.750471404745781,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.8068953703963889E-2,6.6750599570930338E-2,5.6359177284675523E-2,5.0002705787765077E-2,1.6825760721605437E-2,4.9729073718238793E-3,4.1549309754044129E-3,4.9132708731160143E-3,4.9078549035664462E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.9481894399507075E-5,2.949237785974253E-4,58.477192966595176,"-","-","-","-","-","-","-",84.015984360902266,null,2052,9.9938057821780224E-2,9.8386091336373119E-2,8.6153309020993954E-2,7.8670470774830983E-2,5.4204690352880293E-3,4.5288747631908105E-3,5.3554652516964564E-3,5.3495618448874266E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.2934086087099733E-5,3.471842721648891E-4,67.833543841250403,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.9169748935300868E-2,6.7785499040757202E-2,5.7616622681882314E-2,5.1051297450554839E-2,1.7029596370497908E-2,4.5528378422109864E-3,3.764191402009294E-3,4.4697006618642154E-3,4.4536355304350935E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.9531246314633379E-5,2.9567088526947648E-4,59.426025754340515,"-","-","-","-","-","-","-",84.015984360902266,null,2053,0.10147386929398633,9.9844330318129532E-2,8.7873529068462006E-2,8.0144828206143298E-2,4.9625932480099758E-3,4.1029686281901304E-3,4.8719737214319948E-3,4.8544627281742522E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.2992183161586415E-5,3.4806376613922776E-4,68.934189875034988,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,7.0288345970182589E-2,6.8836443563655231E-2,5.8902123295703955E-2,5.2121878812860845E-2,1.7235901386003089E-2,4.1682522652469996E-3,3.410197905774251E-3,4.0661759798313627E-3,4.0414539198255946E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.9580723248994296E-5,2.964198845267308E-4,60.39025400847931,"-","-","-","-","-","-","-",84.015984360902266,null,2054,0.1030335439877018,0.10132436447473778,8.9629682655305548E-2,8.1647978850102637E-2,4.5433949691192303E-3,3.7171157172939339E-3,4.4321318180161858E-3,4.4051847726098983E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.305042740871609E-5,3.4894548806486752E-4,70.052694649835999,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.1425032695220866E-2,6.9903681901688344E-2,6.0216305073939901E-2,5.3214911014039794E-2,1.74447056832585E-2,3.8161532540546806E-3,3.0894947983621085E-3,3.6990815156873742E-3,3.6674194990711311E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.963032551929099E-5,2.9717078116352203E-4,61.370127531072079,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.10461745601914592,0.10282652186499944,9.1422541863373979E-2,8.3180500776059568E-2,4.1596070469196019E-3,3.3675493302146985E-3,4.0319988520992386E-3,3.9974872539875334E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.3108819201309357E-5,3.4982944358569819E-4,71.189347936043603,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5471210645457026E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3548412623377525E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0763071217440648E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8042157268317595E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":6.1215314906978803E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8068965785762217E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2331178991407733E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.936108680426117E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7202565230897111E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.332828638215179E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.7042629728977032E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.7081485122777398E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.8197984521123585E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.0790876095465564E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6587602227066427E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9627852360869488E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2036335703968086E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.1360243789348163E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.4727965994193643E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.034202777183374},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.251185737838814},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":4.1136513938370731},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.5797727910899582},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":46.583669758483147},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":73.514000881239639},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.447816438603889},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.0734976042681563E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.8471458211089573E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.3420554308020685E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.0217494407113016E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2395172706480829E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7040985100634434E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3803584616644674E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2350796101677881E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.2778058729069108E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.537858371695176E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.1880324286533549E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1422667378266694E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.6247019339582062E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1298925341702602E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.3105907799215564E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.416917439071123E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.3373278988820657E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.7969761568364759E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.599675221532706},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.612285492364467},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.7718356168510052},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":8.243139352677499},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.037056919840445},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":92.098340304017},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.594624434282952},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7056029842560389E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5411986299560524E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2808203125620543E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9676039241251076E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":7.8523033274957056E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1260246994747764E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4678362939945468E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3032370402143874E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8998299074989565E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.8246438346323866E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.3807369760168147E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.9475716304419627E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.3090058836313818E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.2089809333945599E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9117255438651413E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.4146365681826031E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.6783875324873694E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.796000437186913E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.1787701421824976E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.510627378838912},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.47822378840177},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.797108390803948},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.7261873696077474},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.674918723327785},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":52.755261788780366},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4639869726854311},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.4638089807790025E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.2702721748970597E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.7865548196608466E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.4178364871928708E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4973669224275065E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8699415604540559E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6905283738336835E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3408145991738647E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.5023707221292448E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.9798035681669949E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.2926813233562788E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.5409617262108636E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.6004123547920751E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2504833102380446E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.6653101680645602E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0216197803244127E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":9.1774517146564363E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.0964482113772369E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.472327759453123},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":21.896718762109742},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.2446457333325807},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.9209675366445849},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.742905719060225},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":66.091791968984026},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.603682879380312},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2629964024959126E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1380796555406213E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9131880129406604E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5242287525654788E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.1253825981177999E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.7498065756327638E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.895083069797762E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8765184761638522E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.208465720360297E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":2.0273583927082751E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.7920532677588965E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0323642830801167E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.9387482312837929E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1709315241586332E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0133630720891195E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.4986729304499893E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.6002196700896791E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":4.221946088161348E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.8805784517926176E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":46.838070646930163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.2648165997019234},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.4826847718635157},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.5052465127663512},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.790167944687418},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":27.96438763226331},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4865707152824701},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.5203997595224628E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.3733477650066936E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.931405323338021E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.473522482024356E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9972891674397123E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1556405460795606E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1354051390185989E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4972276351927255E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.3866062998961811E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.1096051068057726E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2152992340419134E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.1682944178672844E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3784205902395427E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1929310084633118E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.8274377737257263E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.4153785956295702E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.970074934983541E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.3910169534502694E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.332161950438973},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.60696223610657},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.7199143353616786},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.138572831193684},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.476594815837402},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":35.033784825699477},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6207757921058787},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"NH1","index":6,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"]
[null,"New Hampshire"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2764847716076526E-2,3.6665243870245771E-2,3.1901937918293724E-2,2.6254803461187463E-2,1.1679237444740446E-2,6.9265296516463293E-2,7.2489595708646964E-2,7.1413278575683428E-2,7.3202002431176583E-2,6.5911707647255287E-4,1.4984110547867286E-3,1.0265094527653221E-3,8.0359589511239441E-4,2.7166340820225887E-3,2.1080557935540391E-3,1.8340832922537778E-3,1.0453376011545956E-3,2.1245160932687877E-2,1.6454280273884275E-2,1.532232256522416E-2,8.5893516049107711E-3,1.0492801274601714E-3,8.3966079620188018E-3,57.209291127733678,"-",11.521755907662032,"-",104.02045083055647,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.4091577051313742E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6911123404001784E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.1303759637363833E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.4655952954458338E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5499173202944997E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9013659322425198E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.784047364749494E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.9790182649982486E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.184376133550827E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6332680497175343E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1188953035142011E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.7591952567250993E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.1980216413569919E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4816032801718152E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1590828516411475E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2305714240791901E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.5009803449960174E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.936997873841657E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8037438123781883E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0111384709300961E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2352125660461141E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.8844868928885353E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":13.365236852887955},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":120.66372296344549},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4869976816212472E-2,4.1544152362967247E-2,2.875026583247077E-2,2.5306517097861792E-2,1.0907855330664046E-2,5.7102656282547182E-2,5.8051132495819328E-2,5.6313888213515455E-2,6.2736862738227192E-2,7.6055029622071086E-4,6.3581239752379993E-4,1.0063917354154691E-3,7.8589254508253581E-4,4.6379324621915229E-3,3.9134154292901633E-3,2.6057266273866735E-3,1.5784583294701884E-3,3.5561849570883548E-2,2.9894660490446937E-2,2.1293520811247968E-2,1.2679613228693445E-2,1.6152550989585541E-3,1.2661014288739884E-2,47.560050582486205,"-",8.5081383487927571,"-",77.376243197178738,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5661664003303047E-2,6.174650345694277E-2,4.6685540233242312E-2,4.2631559222860625E-2,6.2241895347976431E-2,6.3275734420443069E-2,6.1382138152731851E-2,6.8383180384667647E-2,8.2899982288057485E-4,6.9303551330094195E-4,1.0969669916028615E-3,8.5662287413996411E-4,5.4597740944918611E-3,4.6068726433603803E-3,3.0674613857595927E-3,1.8581611454523059E-3,4.1863409314844113E-2,3.5191994329354138E-2,2.5066732699001112E-2,1.4926440692817925E-2,1.9014783024940104E-3,1.4904546020704595E-2,55.169658675683998,"-",9.8694404845995969,"-",89.756442108727327,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3030110215370503E-2,4.1941386379595907E-2,2.617084228878705E-2,2.5083354018416916E-2,1.0885030115710697E-2,5.7767105885830956E-2,6.5199267558399387E-2,5.2337011653401301E-2,7.3575680267976298E-2,6.3210094533819566E-4,6.1405851402362044E-4,7.8159651291554062E-4,6.7876554610602012E-4,5.453844417310622E-3,4.8239152866356282E-3,2.8854546681891069E-3,1.9089780332686036E-3,3.9652039544252164E-2,3.4919818295354017E-2,2.2336459587013923E-2,1.452495319598111E-2,1.9520061379332385E-3,1.4524075316212887E-2,29.620613211469831,"-",10.733465111153341,"-",97.375996052895715,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.3468903197748797E-2,6.2187257498274938E-2,4.362217299457475E-2,4.2341981802695029E-2,6.2966145415555744E-2,7.1067201638655333E-2,5.7047342702207425E-2,8.0197491492094167E-2,6.8899003041863333E-4,6.6932378028574638E-4,8.5194019907793939E-4,7.3985444525556199E-4,6.4202656480580652E-3,5.6787130754274622E-3,3.3967572353922173E-3,2.2472489407638005E-3,4.6678380951493653E-2,4.1107610097290762E-2,2.6294480225832792E-2,1.7098774902308964E-2,2.2979016255750087E-3,1.7097741462245811E-2,34.359911325304999,"-",12.450819528937876,"-",112.95615542135903,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5096211364207266E-2,4.4092514519002958E-2,2.932547496158729E-2,2.7859333165259157E-2,8.7940810299941326E-3,4.7662580277873616E-2,5.2369388856674637E-2,4.6214432102937304E-2,5.8260534986139999E-2,7.332684721021946E-4,6.1814815741030929E-4,8.8374572150371627E-4,7.0147451751872405E-4,5.6159482197675279E-3,4.9772559427298663E-3,3.2021331931216682E-3,2.0885752961059311E-3,3.6339634497836885E-2,3.2061127105708784E-2,2.1957456439030326E-2,1.4105643906629483E-2,1.7495453781027944E-3,1.1612121438946077E-2,32.940873738600693,"-",9.1894584782660118,"-",83.300971779912288,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.3439652206453895E-2,6.2258100280279387E-2,4.4874341313289656E-2,4.3148399190652179E-2,5.1952212502882247E-2,5.7082633853775357E-2,5.0373730992201667E-2,6.3503983134892597E-2,7.9926263459139215E-4,6.7378149157723717E-4,9.6328283643905082E-4,7.6460722409540927E-4,6.6110942443103346E-3,5.859225695781599E-3,3.7695511949428287E-3,2.4586708385759023E-3,4.2779017730853582E-2,3.7742358828840382E-2,2.5848317720026503E-2,1.6605164006884231E-2,2.0595648191026098E-3,1.3669789357927325E-2,38.211413536776803,"-",10.659771834788573,"-",96.629127264698241,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5471056536816316E-2,4.4502830518994188E-2,3.0132141184362683E-2,2.8356797946397141E-2,6.923042510065645E-3,4.8057229251057321E-2,5.3198088714745954E-2,4.9026804160721263E-2,5.8290980648768052E-2,5.421435530902505E-4,5.3977588181595602E-4,8.5632813073912043E-4,7.0783482962858899E-4,5.5565318892918502E-3,4.9336966462286422E-3,3.2236219162481822E-3,2.0852048479089507E-3,3.2816651892646209E-2,2.9011396738777506E-2,2.0148428111669583E-2,1.283919592043184E-2,1.5634224358384073E-3,9.5015030290077924E-3,32.616590846637109,"-",6.2585146436328447,"-",56.739492567877129,"-",0.76900002909103382,15.819989872292117,84.015984360902266,null,2025,6.1678333397989456E-2,6.0538537729809244E-2,4.3621362245081036E-2,4.1531428185347989E-2,5.2382379883652484E-2,5.7985916699073096E-2,5.3439216535186178E-2,6.3537168907157188E-2,5.9093647286837306E-4,5.8835571117939211E-4,9.3339766250564137E-4,7.7153996429516207E-4,6.5411493400743667E-3,5.8079476919403582E-3,3.7948477198073609E-3,2.4547031469584171E-3,3.8631762608023118E-2,3.4152216240888891E-2,2.3718729573057436E-2,1.5114301437532363E-2,1.8404608914689732E-3,1.1185169365747974E-2,37.835245382099046,"-",7.2598769866140991,"-",65.81781137873746,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,4.6483057927126779E-2,4.415426868774118E-2,3.1397705905897702E-2,2.7944350223320487E-2,6.4664770871449753E-3,4.4089041436076309E-2,5.117673464413823E-2,4.4994608609156543E-2,5.4719842702144694E-2,5.0007606597488876E-4,5.4214576067010932E-4,8.1029288771897483E-4,6.7760452099632036E-4,5.5230270299963637E-3,4.7628957267795043E-3,3.2685585890645449E-3,2.0007661843590664E-3,3.1559430313963154E-2,2.7112728093594881E-2,1.9758857328522238E-2,1.1923574087116447E-2,1.1164657540374925E-3,6.6259904560188572E-3,34.521920063205243,11.667979319551931,3.1777901088025748,6.3179617989176151,28.767331139660914,57.194116972589015,0.38930261079225653,11.445046596161086,84.015984360902266,null,2026,6.2332192618800721E-2,5.9590741926195991E-2,4.4573716219409851E-2,4.050842590987995E-2,4.805705516532318E-2,5.5782640762110675E-2,4.9044123383980634E-2,5.9644628545337725E-2,5.4508291191262875E-4,5.9093887913041923E-4,8.8321924761368268E-4,7.3858892788598927E-4,6.50170741971172E-3,5.6068808495648333E-3,3.847747171046783E-3,2.3553019522274932E-3,3.7151761365597426E-2,3.1917103511779898E-2,2.3260126847136384E-2,1.4036431415353483E-2,1.3143034856529362E-3,7.8001159648254E-3,40.045427273318083,14.617644491534659,3.6862365262109864,7.9151425416839878,33.370104122006659,71.652789743259518,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,4.7201918691137115E-2,4.3215339835194849E-2,3.2793241937832285E-2,2.7730825762894717E-2,6.0857323395316605E-3,3.9721099758636642E-2,4.8007485277724908E-2,4.4256135855147045E-2,5.4130667657155497E-2,4.7624151458809151E-4,5.5468943302909883E-4,8.1847969915878132E-4,6.9676357226804402E-4,5.4148873037887669E-3,4.4945873375617333E-3,3.2792768006137357E-3,1.9062308145937879E-3,3.1654698483415289E-2,2.6169930026537048E-2,2.0286865018206025E-2,1.1629435538979336E-2,6.9430996758826867E-4,4.2844190360642716E-3,37.293556810406628,21.171153722865039,"-",13.964994672230533,"-",126.38302742319159,"-",8.4217678902350155,84.015984360902266,null,2027,6.27302227933033E-2,5.8037222164088062E-2,4.5768328519312847E-2,3.9808852198176335E-2,4.3295998736913942E-2,5.2328158952720152E-2,4.8239188082110286E-2,5.9002427746299498E-2,5.1910325090101983E-4,6.0461148200171774E-4,8.9214287208307173E-4,7.5947229377216802E-4,6.3744053340201376E-3,5.2910282137776724E-3,3.8603646496824899E-3,2.2440149149398074E-3,3.7263911054676482E-2,3.0807241627239416E-2,2.3881697499432135E-2,1.3690171516486476E-2,8.1734169384490999E-4,5.0436180892548619E-3,43.260525900071684,26.523221384005321,"-",17.495345325370412,"-",158.33265675577442,"-",10.550790812886428,97.458541858646626]
[null,2028,4.5560886369721318E-2,4.5324564877405465E-2,3.1508811900858247E-2,3.0414739386034419E-2,5.6308631973313586E-3,4.0030452380813236E-2,4.2844998221693506E-2,4.4584629560656557E-2,4.796025961323553E-2,5.4981624451788137E-4,4.8685275983298139E-4,8.6516922351931736E-4,6.4909555843603898E-4,4.9177639846283176E-3,4.3952385026502895E-3,2.9680520599712941E-3,1.962384181321223E-3,2.9197167367481507E-2,2.5978261583014889E-2,1.8674737371033156E-2,1.2167900007192516E-2,4.9276471067624986E-4,3.1425335025090468E-3,39.579731309022719,31.584625584600129,"-",18.019315607688412,"-",163.00079479780914,"-",4.9400389898076078,84.015984360902266,null,2028,6.0262927590334414E-2,5.9984729929580205E-2,4.3720825525588806E-2,4.24328833611382E-2,4.3633193095086432E-2,4.6701048061645926E-2,4.859724622111565E-2,5.2276682978426733E-2,5.9929970652449079E-4,5.3066950821794971E-4,9.4303445363605595E-4,7.0751415869528252E-4,5.789191762704456E-3,5.1740747653199219E-3,3.4939908849982082E-3,2.3101186582513444E-3,3.4370905424999237E-2,3.0581609535525134E-2,2.1983900833180234E-2,1.4324051888467032E-2,5.8008261740808136E-4,3.6993904391536504E-3,45.912488318466352,39.569218932387038,"-",22.574598593312043,"-",204.20739572269528,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.6733871748631098E-2,4.7081220469846322E-2,3.2641547320974483E-2,3.1407602680693064E-2,5.3594437312679526E-3,3.8124738501519539E-2,3.9016498880262207E-2,4.089683450436396E-2,4.3142875722349719E-2,5.5917817348349527E-4,4.8156539317875435E-4,8.0615453158733221E-4,6.1568686365100309E-4,4.5160145428608713E-3,4.1007457464402848E-3,2.7698214647074882E-3,1.8234838324255242E-3,2.6873751026111097E-2,2.4425575848321161E-2,1.7550770595663179E-2,1.1398296711191762E-2,3.0830368068243062E-4,2.0520809592822088E-3,43.111952227949743,44.232862985876437,"-",21.055067530763459,"-",190.38485883110295,"-",1.5502012035804009,84.015984360902266,null,2029,6.1324250982937173E-2,6.1733149897551728E-2,4.4734766666699809E-2,4.3282167036160515E-2,4.1555964966656304E-2,4.2527983779485808E-2,4.4577549609756718E-2,4.7025734537361197E-2,6.0950420909700986E-4,5.2490627856484231E-4,8.7870843943019218E-4,6.7109868137959345E-4,5.3162523198558185E-3,4.8273978927095042E-3,3.2606338282536555E-3,2.1466051675313271E-3,3.1635779707937989E-2,2.8753787888643675E-2,2.0660767145214694E-2,1.3418074888414944E-2,3.6293509289935742E-4,2.4157097052670161E-3,50.009864584421699,55.414930748705999,"-",26.377788602540463,"-",238.51415114360577,"-",1.9420920678455265,97.458541858646626]
[null,2030,4.6728468990510606E-2,4.6912095424807905E-2,3.3323251522619071E-2,3.1927889067453648E-2,8.1480926669687433E-3,3.5262700712825452E-2,3.7088725276273479E-2,4.0576644247456106E-2,4.2124942247271271E-2,4.4120230821116516E-4,4.1874161577974727E-4,6.2624767476053371E-4,5.2015076780420979E-4,3.761189296229323E-3,3.4028340898494508E-3,2.3405425258331489E-3,1.535249305836088E-3,2.3193237973271236E-2,2.0991572828162632E-2,1.5384873548910665E-2,9.946260587574144E-3,1.4741205009757862E-4,1.1111156837554873E-3,41.026903433426739,46.770669914106477,"-",19.710184412775405,"-",178.21270259137708,"-","-",84.015984360902266,null,2030,6.460068838318471E-2,6.4816853421639481E-2,4.8820066379982777E-2,4.7177445697762048E-2,3.8436343776979749E-2,4.0426710551138098E-2,4.4228542229727157E-2,4.5916187049525686E-2,4.8091051595017004E-4,4.5642836119992456E-4,6.8260996548898177E-4,5.6696433690658866E-4,4.4276720395211595E-3,4.0058162905707746E-3,2.7552866614107834E-3,1.807295482830243E-3,2.7303079742134907E-2,2.4711279533313056E-2,1.811107314177764E-2,1.1708737963692284E-2,1.735334653748696E-4,1.30800538291696E-3,47.591207982775011,58.594295268392592,"-",24.692919032325026,"-",223.2648738064772,"-","-",97.458541858646626]
[null,2031,4.7658742000505461E-2,4.7788590539335533E-2,3.4358399699839864E-2,3.2415211823130959E-2,7.901701066927053E-3,3.2225215076469624E-2,3.4436224914575618E-2,3.5965993918755823E-2,3.8193177420421449E-2,4.6129811095675595E-4,4.3777171022685372E-4,6.3152444197628365E-4,5.2554308765679627E-4,2.6253344167494826E-3,2.3767116946839442E-3,1.6607949414923768E-3,1.0739599528844586E-3,1.7646736482883361E-2,1.5963213962212883E-2,1.191272333207586E-2,7.5848408085190007E-3,3.2031485525171383E-5,3.9961706595763855E-4,44.070055599460559,35.167904368369534,"-",4.4796966801573168,"-",40.501140217054129,"-","-",84.015984360902266,null,2031,6.5405753578981554E-2,6.5558611278892329E-2,4.974859062263802E-2,4.7461069854176294E-2,3.5125484433351895E-2,3.7535485156887427E-2,3.920293337144385E-2,4.1630563388259385E-2,5.0281494094286407E-4,4.7717116414727057E-4,6.8836164175414924E-4,5.7284196554590802E-4,3.0905436753974913E-3,2.7978650069819394E-3,1.9550878051248265E-3,1.2642656565355849E-3,2.0773738187650295E-2,1.8791895476317006E-2,1.4023657906519703E-2,8.9288745997885693E-3,3.7707464760231761E-5,4.7042921004533217E-4,51.121264495374248,44.058350592693351,"-",5.6121640009010862,"-",50.739828463925406,"-","-",97.458541858646626]
[null,2032,5.0073292083966034E-2,4.7099625686170286E-2,3.7008393096004427E-2,3.1406230654063776E-2,7.6724198573008698E-3,2.9122434529596331E-2,3.2539698108203112E-2,3.1026386079288603E-2,3.5014375991922364E-2,4.6053706928966603E-4,4.7032766290271421E-4,6.2694185585579758E-4,5.3880582387769757E-4,"-","-","-","-","-","-","-","-",1.4995554420161995E-5,2.8392750606846844E-4,46.822987385823822,26.689102809919582,"-","-","-","-","-","-",84.015984360902266,null,2032,6.7978252097259412E-2,6.4477652013774256E-2,5.2598253008631003E-2,4.6003387381978469E-2,3.1743453637260007E-2,3.5468270937941394E-2,3.3818760826424578E-2,3.8165669831195383E-2,5.0198540552573597E-4,5.1265715256395856E-4,6.8336662288281946E-4,5.8729834802669035E-4,"-","-","-","-","-","-","-","-",1.7652766663414705E-5,3.3423946014380111E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.9499345325976649E-2,4.7841384407192072E-2,3.6801874844311182E-2,3.3082630447288444E-2,4.5597418988067746E-3,2.7006863070966437E-2,2.9063175073806697E-2,3.0534762717463734E-2,3.2640899629869866E-2,4.3802485160331458E-4,4.2419946190399487E-4,5.797134747709987E-4,4.992985101252268E-4,"-","-","-","-","-","-","-","-",1.5025087034493022E-5,2.8448667989424022E-4,46.343645895376085,15.849526896218626,"-","-","-","-","-","-",84.015984360902266,null,2033,6.3638357481015054E-2,6.168660588742185E-2,4.869089522999847E-2,4.4312600725823291E-2,2.9437480747353417E-2,3.1678860830449303E-2,3.3282891362035473E-2,3.5578580596558156E-2,4.7744708824761292E-4,4.6237741347535441E-4,6.3188768750038868E-4,5.442353760364972E-4,"-","-","-","-","-","-","-","-",1.7687532457005189E-5,3.3489771957149962E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.9424120144774819E-2,4.9464169509551584E-2,3.6412560705015362E-2,3.461805069203952E-2,4.6795355515733099E-3,2.5524951191141568E-2,2.6087483464489532E-2,2.8293341136940875E-2,2.8971461457947552E-2,4.6644002286060651E-4,4.1854522719403695E-4,6.0911826161293983E-4,4.9586133855855836E-4,"-","-","-","-","-","-","-","-",1.5062358859858934E-5,2.8519238880811226E-4,56.052455259473845,6.3899798995800197,"-","-","-","-","-","-",84.015984360902266,null,2034,6.3690823485741024E-2,6.3737969597956232E-2,4.8373615713256199E-2,4.6261118525981033E-2,2.7822196798344311E-2,2.8435356976293593E-2,3.0839741839265557E-2,3.1578892989162832E-2,5.0841962491806117E-4,4.5621429764150029E-4,6.6393890515810449E-4,5.4048885902882864E-4,"-","-","-","-","-","-","-","-",1.773140884982594E-5,3.357284801049098E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.0283244295601277E-2,5.0329530844537097E-2,3.7361829771299426E-2,3.5287071459019E-2,4.8476340709586799E-3,2.3328361917335359E-2,2.3303677166350841E-2,2.5682302784265656E-2,2.6766778780001159E-2,4.1684843534644047E-4,3.9669252692690134E-4,5.41686644862535E-4,4.6757053829839994E-4,"-","-","-","-","-","-","-","-",1.5108256680857475E-5,2.8606142328892957E-4,43.914176500771944,"-","-","-","-","-","-","-",84.015984360902266,null,2035,6.4900070013114389E-2,6.495455853852164E-2,4.9688980835106249E-2,4.7246575349889734E-2,2.5427914489895544E-2,2.5401008111322419E-2,2.7993710034849569E-2,2.9175788870201266E-2,4.5436479452762014E-4,4.3239485435032248E-4,5.9043844290016315E-4,5.0965188674525596E-4,"-","-","-","-","-","-","-","-",1.7785439764705422E-5,3.3675150749572794E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.0948164347891997E-2,5.101574287243401E-2,3.814872072896807E-2,3.6059568359005645E-2,4.2228143009079497E-3,2.1480045533522136E-2,2.1230417052941594E-2,2.3498122449561145E-2,2.4427279631491175E-2,4.1343177675521496E-4,3.9105825873555675E-4,5.2804289414628885E-4,4.5737601785834816E-4,"-","-","-","-","-","-","-","-",1.514652921155341E-5,2.8678607966954427E-4,45.288173415183145,"-","-","-","-","-","-","-",84.015984360902266,null,2036,6.4947276065367307E-2,6.5026829504458164E-2,4.9879771037170055E-2,4.742042086725029E-2,2.3413249631539131E-2,2.3141154587706339E-2,2.5612953470021651E-2,2.6625734798325383E-2,4.5064063666318434E-4,4.2625350202175687E-4,5.7556675461945493E-4,4.9853985946559948E-4,"-","-","-","-","-","-","-","-",1.7830494187840678E-5,3.3760457298698758E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.1621876964825904E-2,5.1711310976958871E-2,3.8952184680600098E-2,3.6848976593251974E-2,3.6785286098185554E-3,1.9778172070423965E-2,1.9341608838139162E-2,2.149969818877975E-2,2.2292259935322623E-2,4.1004312248148027E-4,3.8550401468355738E-4,5.1474279586336848E-4,4.4740377029156352E-4,"-","-","-","-","-","-","-","-",1.5184898694971077E-5,2.8751257176384565E-4,46.705160262942599,"-","-","-","-","-","-","-",84.015984360902266,null,2037,6.5099637442471464E-2,6.5204919161554395E-2,5.0184875685480849E-2,4.7708979125054639E-2,2.1558207556762125E-2,2.108235363357169E-2,2.3434671025769929E-2,2.4298563329501661E-2,4.4694700350481352E-4,4.2019937600507756E-4,5.610696474910717E-4,4.8767010961780425E-4,"-","-","-","-","-","-","-","-",1.7875662743719958E-5,3.3845979948039919E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.2304498414806604E-2,5.2416362722430457E-2,3.9772570675992346E-2,3.7655666381012531E-2,3.2043968237827087E-3,1.8211138790968685E-2,1.7620842375103016E-2,1.9671232167625889E-2,2.0343847555719573E-2,4.0668224299050907E-4,3.8002865817912934E-4,5.0177769425646874E-4,4.3764894934456293E-4,"-","-","-","-","-","-","-","-",1.5223365376713007E-5,2.8824090422209948E-4,48.166482123031123,"-","-","-","-","-","-","-",84.015984360902266,null,2038,6.5345071474867344E-2,6.5476758137802155E-2,5.05924861407352E-2,4.8100466404684961E-2,1.9850141282155866E-2,1.9206718188862288E-2,2.1441643062712221E-2,2.2174793835734338E-2,4.4328364485965492E-4,4.1423123741525102E-4,5.4693768673955091E-4,4.7703735478557362E-4,"-","-","-","-","-","-","-","-",1.7920945721466557E-5,3.3931719245025555E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.2996146503711948E-2,5.3131027412428124E-2,4.0610235116405186E-2,3.8480016046301309E-2,2.7913766870975056E-3,1.6768262248049861E-2,1.6053167479841271E-2,1.7998270096395336E-2,1.8565732436780304E-2,4.0334891062893358E-4,3.7463106877363848E-4,4.8913915158546497E-4,4.2810681442755722E-4,"-","-","-","-","-","-","-","-",1.5261929503003892E-5,2.889710817063516E-4,49.673526159571892,"-","-","-","-","-","-","-",84.015984360902266,null,2039,6.5673072300220903E-2,6.5831854105961582E-2,5.1092377415083372E-2,4.8584683525757094E-2,1.8277405850374351E-2,1.7497952553026986E-2,1.9618114405070917E-2,2.0236648356090532E-2,4.3965031258553762E-4,4.0834786496326598E-4,5.331616752281569E-4,4.6663642772603741E-4,"-","-","-","-","-","-","-","-",1.7966343410936183E-5,3.4017675738471715E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.3696940595224806E-2,5.3855436113505573E-2,4.1465541909394339E-2,3.9322412195319408E-2,2.4315914157203053E-3,1.5439705448778141E-2,1.4624964042578965E-2,1.6467586966713865E-2,1.6943030071871014E-2,4.0004289960932527E-4,3.6931014193230757E-4,4.7681894263609754E-4,4.1877272831064734E-4,"-","-","-","-","-","-","-","-",1.5300591320692162E-5,2.8970310889045794E-4,51.227722938600095,"-","-","-","-","-","-","-",84.015984360902266,null,2040,6.6074507883284589E-2,6.6261088807404708E-2,5.1675705350324966E-2,4.9152813050915949E-2,1.6829278939168173E-2,1.5941210806411074E-2,1.7949669793718113E-2,1.8467902778339408E-2,4.3604676057416457E-4,4.0254805470621527E-4,5.1973264747334639E-4,4.5646227385860564E-4,"-","-","-","-","-","-","-","-",1.8011856102718814E-5,3.4103849978584714E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.4407001631432687E-2,5.4589721679227918E-2,4.2338862626903666E-2,4.0183249897766865E-2,2.1181794776514674E-3,1.4216410789541022E-2,1.3323823694938649E-2,1.5067082505923505E-2,1.5462156906216242E-2,3.9676398599490081E-4,3.6406478880818987E-4,4.6480904936696971E-4,4.0964215487025111E-4,"-","-","-","-","-","-","-","-",1.5339351077251573E-5,2.9043699046011424E-4,52.830547786032021,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.654144320161387E-2,6.6756541241878423E-2,5.2334829965482305E-2,4.9797242660742466E-2,1.5495887760599715E-2,1.4522967827483128E-2,1.6423119931456624E-2,1.6853751027775705E-2,4.3247274473444191E-4,3.9683061980092698E-4,5.06641863809997E-4,4.4650994880857375E-4,"-","-","-","-","-","-","-","-",1.8057484088140555E-5,3.4190242516964655E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.5126452153699768E-2,5.5334018774536468E-2,4.3230576666687608E-2,4.1062932872123745E-2,1.8451637353781175E-3,1.3090038304647356E-2,1.213844200484639E-2,1.3785685522668156E-2,1.411071662968779E-2,3.9351194768435339E-4,3.5889393601935338E-4,4.5310165569137405E-4,4.0071065688466491E-4,"-","-","-","-","-","-","-","-",1.5378209020782786E-5,2.9117273111288613E-4,54.483522188122549,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.7066986224622496E-2,6.7311333650671462E-2,5.3063161601311783E-2,5.0511411326351202E-2,1.426814175206562E-2,1.3230901785282566E-2,1.5026397219708292E-2,1.5380681126359692E-2,4.2892802297594523E-4,3.9119439026109523E-4,4.9388080470359774E-4,4.3677461600428476E-4,"-","-","-","-","-","-","-","-",1.8103227659265496E-5,3.4276853906608964E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.585541632381491E-2,5.6088463900445723E-2,4.4141071417133401E-2,4.1961873674987334E-2,1.6073374547700802E-3,1.2052908807558948E-2,1.1058520262542225E-2,1.261326638751647E-2,1.2877396407955124E-2,3.9028656439680853E-4,3.5379652542922923E-4,4.4168914239055171E-4,3.9197389387768899E-4,"-","-","-","-","-","-","-","-",1.5417165400014951E-5,2.9191033555823928E-4,56.188215235740522,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.7645153748150263E-2,6.7919497355360056E-2,5.385502692400479E-2,5.128967534195044E-2,1.3137670600239255E-2,1.2053787086171025E-2,1.3748460362392953E-2,1.4036362084671086E-2,4.2541235519252135E-4,3.8563821271785987E-4,4.8144116520570137E-4,4.2725154432668103E-4,"-","-","-","-","-","-","-","-",1.8149087108897601E-5,3.4363684701915932E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.6594019945419329E-2,5.6853195419077102E-2,4.5070742425554679E-2,4.288049389455429E-2,1.4001650064823829E-3,1.1097951537067384E-2,1.0074676004402471E-2,1.1540556956768646E-2,1.1751872183353778E-2,3.8708761765690293E-4,3.4877151393008024E-4,4.3056408215507455E-4,3.8342762000926879E-4,"-","-","-","-","-","-","-","-",1.5456220464307311E-5,2.9264980851756943E-4,57.946245113832916,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.8270754525378702E-2,6.8575855892968635E-2,5.4705552228994037E-2,5.2127191658300376E-2,1.2096767175403448E-2,1.0981396844798694E-2,1.2579207082877825E-2,1.2809540679855619E-2,4.2192550324602425E-4,3.8016095018378749E-4,4.693148495490313E-4,4.1793610581010302E-4,"-","-","-","-","-","-","-","-",1.819506273058257E-5,3.4450735458688278E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.7342390485717626E-2,5.7628353579033981E-2,4.6019993570029553E-2,4.3819224348338459E-2,1.219695366122258E-3,1.021865595148733E-2,9.1783614971963235E-3,1.055907730643315E-2,1.0724722252750394E-2,3.8391489077998586E-4,3.4381787322954483E-4,4.1971923475112212E-4,3.7506768201212687E-4,"-","-","-","-","-","-","-","-",1.5495374463650785E-5,2.9339115472423266E-4,59.759280637491706,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.893928746478592E-2,6.9275923218237931E-2,5.5610561815637921E-2,5.3019816287863168E-2,1.113833498712119E-2,1.0004414031943994E-2,1.1509394264012134E-2,1.1689947255497931E-2,4.184672309501846E-4,3.7476148182020389E-4,4.5749396587872315E-4,4.0882377339321834E-4,"-","-","-","-","-","-","-","-",1.8241154818609705E-5,3.4538006734136675E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.8100657097475882E-2,5.8414080541122709E-2,4.6989237234857852E-2,4.4778505285217082E-2,1.0624867635262009E-3,9.4090273422171109E-3,8.3617894745601148E-3,9.6610686971948245E-3,9.7873483989693033E-3,3.8076816885744178E-4,3.3893458964021235E-4,4.0914754230850865E-4,3.6689001717338281E-4,"-","-","-","-","-","-","-","-",1.5534627648669573E-5,2.9413437892357566E-4,61.629042836081567,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.9646852953171662E-2,7.0015815031032699E-2,5.6566489490897716E-2,5.3964015839780603E-2,1.0255839803016652E-2,9.1143505272705261E-3,1.0530564879942359E-2,1.0668209754876541E-2,4.1503730405461156E-4,3.6943870270783147E-4,4.4597082111627449E-4,3.9991011871898729E-4,"-","-","-","-","-","-","-","-",1.8287363668013827E-5,3.4625499086883332E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,5.8868950641310688E-2,5.9210520404424323E-2,4.7978894489713715E-2,4.5758786591900143E-2,9.255410441193939E-4,8.6635459640564232E-3,7.6178654804806237E-3,8.8394322404527059E-3,8.9319039155760626E-3,3.7764723874213316E-4,3.3412066387218756E-4,3.9884212472739275E-4,3.5889065136018015E-4,"-","-","-","-","-","-","-","-",1.5573980270622767E-5,2.9487948587296616E-4,63.557306586932121,"-","-","-","-","-","-","-",84.015984360902266,null,2047,7.0390075612088293E-2,7.0792171537225668E-2,5.7570301510428343E-2,5.4956790493122201E-2,9.4432651008215015E-3,8.3034733737238804E-3,9.6349811420934506E-3,9.7357752679779093E-3,4.1163549022892515E-4,3.6419152362068445E-4,4.3473791595285814E-4,3.9119080998259638E-4,"-","-","-","-","-","-","-","-",1.8333689574577126E-5,3.4713213076965584E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,5.9647403708272886E-2,6.0017819232721696E-2,4.8989395272571401E-2,4.6760528003919714E-2,8.0624649055074406E-4,7.9771294036469608E-3,6.9401262319811205E-3,8.0876727805736532E-3,8.1512279225172419E-3,3.745518890339627E-4,3.2937511082860099E-4,3.8879627520068078E-4,3.5106569708836101E-4,"-","-","-","-","-","-","-","-",1.5613432581405949E-5,2.9562648034182329E-4,65.545902300145514,"-","-","-","-","-","-","-",84.015984360902266,null,2048,7.1166037014055189E-2,7.1602090169436333E-2,5.8619429483547397E-2,5.5995606934890634E-2,8.6950710499751876E-3,7.5647375928594223E-3,8.8155633308252823E-3,8.8848384355437945E-3,4.0826155904701938E-4,3.5901887080317508E-4,4.2378793996874207E-4,3.8266160982631354E-4,"-","-","-","-","-","-","-","-",1.8380132834831083E-5,3.480114926583944E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.043615064272994E-2,6.0836125081287072E-2,5.0021178576483735E-2,4.778419932123823E-2,7.0232801414427321E-4,7.3450979294780692E-3,6.3226834654992667E-3,7.3998475497428573E-3,7.4387854227761854E-3,3.7148191006555401E-4,3.2469695940402386E-4,3.7900345584920999E-4,3.4341135163324965E-4,"-","-","-","-","-","-","-","-",1.5652984833552808E-5,2.9637536711164824E-4,67.596717656118656,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.1972217074872336E-2,7.2443066983941776E-2,5.9711711958487297E-2,5.7078339979212286E-2,8.0061567431310952E-3,6.8917249773942013E-3,8.0658338292197151E-3,8.1082761108260421E-3,4.0491528197145388E-4,3.5391968575038601E-4,4.1311376687563889E-4,3.7431837328024217E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.8426693746058368E-5,3.488930821638324E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.1235327565550911E-2,6.1665588024034761E-2,5.1074692640294392E-2,4.8830280628576805E-2,6.1180376625874196E-4,6.7631425872266915E-3,5.7601727790888057E-3,6.7705191895203552E-3,6.7886125982622369E-3,3.6843709388804935E-4,3.2008525228574607E-4,3.694572934668705E-4,3.3592389518162714E-4,"-","-","-","-","-","-","-","-",1.5692637280236758E-5,2.9712615097605472E-4,69.711699397429456,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.2806443003806343E-2,7.3312945615533531E-2,6.0845343569794361E-2,5.8203221749600416E-2,7.371825420077094E-3,6.2785883292067989E-3,7.3798659165771876E-3,7.3995877321058386E-3,4.0159643233797385E-4,3.4889292499146326E-4,4.0270844987888886E-4,3.6615704574797359E-4,"-","-","-","-","-","-","-","-",1.8473372606294713E-5,3.4977690492901165E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.2045072397598024E-2,6.2506360181044079E-2,5.2150395143366821E-2,4.989926252056695E-2,5.3294734208265732E-4,6.2272958229175803E-3,5.2477070259811989E-3,6.1947127677321259E-3,6.1952668870082226E-3,3.6541723425702409E-4,3.1553904575787664E-4,3.6015157537289718E-4,3.2859968902399845E-4,"-","-","-","-","-","-","-","-",1.5732390175272555E-5,2.9787883674079976E-4,71.89285517678799,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.3666844837552106E-2},7.4209872816224806E-2,6.2018830773871138E-2,5.936879745031113E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":6.7877524469801631E-3},5.7200006583195068E-3,6.752236916828018E-3,6.7528409068389628E-3,3.9830478534015628E-4,3.4393755987608554E-4,3.9256521715645796E-4,3.5817366103615836E-4,"-","-","-","-","-","-","-","-",1.8520169714330855E-5,3.506629666112695E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.2865524883528839E-2,6.3358595746457552E-2,5.3248753404414456E-2,5.0991646331831217E-2,4.6425485604618976E-4,5.7339044336234563E-3,4.7808338545859913E-3,5.6678764509080406E-3,5.6537814237750854E-3,3.6242212661851634E-4,3.110574095082267E-4,3.5108024536863218E-4,3.2143517378627423E-4,"-","-","-","-","-","-","-","-",1.5772243773117927E-5,2.9863342922381445E-4,74.14225546280683,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.4551816709427746E-2,7.5132259729267417E-2,6.3230953324214273E-2,6.0573886878369287E-2,6.249955832649568E-3,5.2111089014987306E-3,6.1779853314897649E-3,6.1626217519148438E-3,3.9504011801418283E-4,3.3905257636396714E-4,3.8267746745180914E-4,3.5036433942703892E-4,"-","-","-","-","-","-","-","-",1.8567085369714428E-5,3.5155127288227442E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.3696826615913207E-2,6.4222451016759483E-2,5.4370244584518501E-2,5.2107944372100777E-2,4.0441626093904115E-4,5.2796046612931039E-3,4.3554970260333732E-3,5.1858455213765744E-3,5.1596234626884131E-3,3.5945156809517138E-4,3.0663942643793508E-4,3.4223739979612644E-4,3.1442686770000736E-4,"-","-","-","-","-","-","-","-",1.5812198328875194E-5,2.993899332552347E-4,76.462035505399513,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.545998311463048E-2,7.6078748159306708E-2,6.4480730747272633E-2,6.1817550937214479E-2,5.754769080809484E-3,4.7474917583763768E-3,5.6525716183004667E-3,5.6239895743303708E-3,3.9180220922373682E-4,3.3423697481734925E-4,3.7303876577777785E-4,3.4272528579300807E-4,"-","-","-","-","-","-","-","-",1.861411987275188E-5,3.5244182942806231E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.4539121059669122E-2,6.5098084419440094E-2,5.5515355894421622E-2,5.3248680166480114E-2,3.5229036375581264E-4,4.8612992599064231E-3,3.9680011731820257E-3,4.7448094545661798E-3,4.7086564338649634E-3,3.5650535747249948E-4,3.0228419247379802E-4,3.3361728369601549E-4,3.0757136491034378E-4,"-","-","-","-","-","-","-","-",1.585225409829291E-5,3.0014835367743226E-4,78.854397362672913,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.6390169527655843E-2,7.7048181194778229E-2,6.576739317512649E-2,6.3099062508193748E-2,5.2988161932980013E-3,4.325121278768408E-3,5.1718423054771361E-3,5.1324355129128106E-3,3.8859083964502448E-4,3.2948976979643984E-4,3.636428392286569E-4,3.3525278775227473E-4,"-","-","-","-","-","-","-","-",1.8661273524510417E-5,3.5333464194907329E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.539255357682168E-2,6.5985656542050436E-2,5.668458480618746E-2,5.4414388700971511E-2,3.0688306179140016E-4,4.4761363796088907E-3,3.6149796949151419E-3,4.341281796254608E-3,4.2971053164072405E-3,3.5358329518524629E-4,2.979908163832642E-4,3.2521428706216879E-4,3.0086533382086558E-4,"-","-","-","-","-","-","-","-",1.5892411337767494E-5,3.0090869534504561E-4,81.321611991237404,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.7341376810975332E-2,7.8039577621642625E-2,6.7090355974184723E-2,6.4417881119124498E-2,4.8789886537736913E-3,3.9403278674575047E-3,4.7319971579175227E-3,4.6838447948838926E-3,3.8540579175191849E-4,3.24809989857758E-4,3.5448357289776401E-4,3.2794321386474349E-4,"-","-","-","-","-","-","-","-",1.8708546626819897E-5,3.5422971616018775E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5366373455480467E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3485017611905569E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0763206676320484E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8180692022496501E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":8.1305661283383041E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.793182401704605E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2176700109809453E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9236505120937163E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7039603617727155E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.8721608035898541E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4371665766179646E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5003074216041666E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.8526432453704794E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":4.8090796855169166E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.1873929713863497E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.8350594053715649E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.7910903315273917E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.085297512135465E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6725896033928217E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9290817331511761E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1986919776448451E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.0801264774821179E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.4798304223752761E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":39.594560665846288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.652087850962488},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":5.0383690379021342},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":7.9733696809471626},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":45.658952114418092},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":72.120403991382418},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68781780937608417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.424547647809241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.2976597278071464E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.0761865179015086E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.5785749345644326E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.2745613095162741E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2245688178580212E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.6872603119692298E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3667790581821508E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2173167943322595E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4006552759129432E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0165115685135804E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.265335089548545E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.4693811374538241E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":5.6612486057905156E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":4.9293990059160117E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.3374319320034064E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1084715382740462E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.6320122312858694E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1461724811140304E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.2709150162655643E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4111001960835118E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.2715248892919491E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.8052563732201761E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":45.929690372381678},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":19.608935659685802},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":5.8445080839664749},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":9.9890375362906028},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":52.964384452724985},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":90.352442120403893},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79786865887625757},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.565473293175415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.6651014465133214E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5087697024409019E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2560786270450115E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9834282423273861E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":7.4316839778651098E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.138507184468658E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.480147088072077E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.318818076627097E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.9142283522919508E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.4290512138968942E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.7522928340047845E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.6940663469165626E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.2778675621367205E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.4407235020261621E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.0018323404282189E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.0357392292602514E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.2877164459623013E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.2126468590200406E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9210732586301574E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.3891748137344295E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.6439195609221663E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.4036064262021021E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.184611166023082E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":42.101022691098045},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.249479468673904},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":3.4258771496768801},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":5.7224262765685383},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.046149964454859},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":51.759022881819561},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46768692379537946},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.44816518232345},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.3666152607097626E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.1825815315877115E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.7079135976316688E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.3869495647420792E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.5109728310708377E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8833603259985647E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.7075117035235356E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3565089039982278E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.917665823147617E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.2699991890652145E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.3865323181390539E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8428756427290282E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.0504197065851988E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.5337570311521002E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.3964722206851674E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.515899800186822E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.6047278824383926E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2614874400594221E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.6353365907281703E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0175622107117577E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":8.7155254849251176E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.1033242646423716E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.83718632167372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.35734787835467},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.9740174936251802},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":7.1690556392850633},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.013533958767631},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":64.84370386634356},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54251683160264008},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.583861340414817},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.0966961329168572E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.0248815220621391E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.8021916455741954E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.555560835895652E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":4.8536292691020635E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.804126104882616E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.9452623598860739E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.9349783210280561E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.267128765649599E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7152858161733364E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7184778480942769E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.1746483931364167E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.1842017666704104E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.823850787269926E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.5912043714405688E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0790999607426027E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.8258976705502111E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1728747495686869E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0183180871966426E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.3637058490549625E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.581948967129163E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":3.996912196682257E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.8853781060663112E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":48.832995804398671},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.6134866414622024},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.8159810670194092},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":3.033330537448772},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.456871649531529},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":27.436303607580886},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24791040711575515},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4781839370973797},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":6.5711999252284201E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.4866597653302452E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.0473092427286391E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.7569754535750575E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.0564974543220512E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.2103359722758226E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.199126369920581E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.5611703545580624E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.139661539628939E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1431408544227607E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7303667485186949E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.6507799256707485E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.1470371467741571E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.8731657860598381E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2703164737861916E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.0354467377717132E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3807081551922585E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.198764052247888E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.6685545255074988E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.3938703241044519E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.705165037934356E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.3966671064612607E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":56.646275133102463},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":10.79097606442385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":2.1065380377425145},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.8001564973158213},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.089971113456571},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":34.372201159577337},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28757607225427601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6102688363955968},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"NH2","index":7,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #2 Results: Avoided Cost of Electricity (2021 $)"]
[null,"New Hampshire"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2460838979435582E-2,3.6428741523475437E-2,3.1567257005133041E-2,2.6000989523127727E-2,9.9615891304974148E-3,6.9535482305857058E-2,7.2772358645130167E-2,7.1691843080789991E-2,7.3487544279790054E-2,6.5911707647255287E-4,1.4984110547867286E-3,1.0265094527653221E-3,8.0359589511239441E-4,2.7136798604758044E-3,2.1070451882680644E-3,1.8255489627433204E-3,1.0413716679652392E-3,2.1012776151302565E-2,1.6284521995001904E-2,1.5094976807838735E-2,8.472143969753999E-3,1.0368206464301099E-3,8.2146036495099051E-3,55.572000000000003,"-",11.390941839464885,"-",101.91219412137245,"-",1.9118766691017512,26.559144674184509,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.1711682371013134E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4610697245856855E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.8887757670864181E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.2335147591047527E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5793675713384204E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9321870923191887E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8144108958061093E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0101423264971161E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.184376133550827E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6332680497175343E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1188953035142011E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.7591952567250993E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.1945439317521175E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4804135956291661E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.149036238941437E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2259027275286799E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4736240085313384E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9170139292516243E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.776980669818776E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.9734078811944092E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2205452649775256E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.6702314162030612E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":64.463520000000003},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":13.213492533779265},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":118.21814518079204},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2177769361580313},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":33.273296447818353},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4619280204612484E-2,4.1340433349457778E-2,2.8422244862457448E-2,2.5112026919503573E-2,7.5165501950280001E-3,5.7337873384409203E-2,5.8290256558243166E-2,5.6545856224156213E-2,6.2995288247544731E-2,7.6055029622071086E-4,6.3581239752379993E-4,1.0063917354154691E-3,7.8589254508253581E-4,4.6672537423191156E-3,3.9398238367611485E-3,2.6043793903613361E-3,1.5850708223743605E-3,3.5061577808580685E-2,2.9489337092107173E-2,2.0839472535081543E-2,1.2470782429028895E-2,1.5790133691265468E-3,1.2129495934666629E-2,44.705882352941174,"-",8.3251300255871499,"-",74.40039901395204,"-",1.1240235774493952,21.56033575617019,84.015984360902266,null,2022,6.1374299546456783E-2,5.7514441028568661E-2,4.2307149541671876E-2,3.8410360979226572E-2,6.249828198900604E-2,6.3536379648485061E-2,6.1634983284330279E-2,6.866486418982376E-2,8.2899982288057485E-4,6.9303551330094195E-4,1.0969669916028615E-3,8.5662287413996411E-4,5.4942911054580643E-3,4.6379606206352246E-3,3.0658754183333654E-3,1.8659453720990973E-3,4.1274489396261188E-2,3.4714847624828571E-2,2.4532227068297996E-2,1.4680605075452819E-2,1.8588145381357711E-3,1.4278842614289557E-2,51.858823529411758,"-",9.6571508296810933,"-",86.304462856184358,"-",1.3038673498412983,27.010788635330012,97.458541858646626]
[null,2023,4.2654863467696355E-2,4.1705429818949133E-2,2.5808895258568335E-2,2.4935686441049227E-2,8.0277160593544197E-3,5.8035631436854772E-2,6.5502340890168348E-2,5.2580295866409048E-2,7.3917690652310894E-2,6.3210094533819566E-4,6.1405851402362044E-4,7.8159651291554062E-4,6.7876554610602012E-4,5.4963011045384225E-3,4.876946637930357E-3,2.891304278307623E-3,1.9306595120268367E-3,3.8678484093262647E-2,3.4175879019366209E-2,2.1640971908020203E-2,1.4207627925583523E-2,1.8892075674841913E-3,1.361310327624075E-2,23.079584775086502,"-",10.401864287264292,"-",92.047594616908953,"-",1.2249452364992244,11.197678002070127,84.015984360902266,null,2023,5.9663532619244182E-2,5.8545859327938952E-2,3.9832458843458672E-2,3.8804517423475175E-2,6.3258838266171707E-2,7.1397551570283505E-2,5.7312522494385863E-2,8.0570282811018884E-2,6.8899003041863333E-4,6.6932378028574638E-4,8.5194019907793939E-4,7.3985444525556199E-4,6.4702456602626322E-3,5.7411415821716173E-3,3.4036433964237341E-3,2.2727723775579924E-3,4.5532311474588798E-2,4.0231844781597907E-2,2.5475752130121387E-2,1.6725219593996924E-2,2.2239751484423903E-3,1.6025345176790613E-2,26.772318339100341,"-",12.066162573226578,"-",106.77520975561438,"-",1.4209364743391002,14.028451000993455,97.458541858646626]
[null,2024,4.4061088298472335E-2,4.3387252897982898E-2,2.8501253079127792E-2,2.7436902218330859E-2,6.6919233870809773E-3,4.8391171652202886E-2,5.3169930597751582E-2,4.6920886440982391E-2,5.9151131403858824E-2,7.332684721021946E-4,6.1814815741030929E-4,8.8374572150371627E-4,7.0147451751872405E-4,5.6259982961014508E-3,5.0178955596261966E-3,3.1738641888706927E-3,2.1021010022555359E-3,3.4564521753050324E-2,3.0686820680437012E-2,2.0639899425667248E-2,1.3463285028032543E-2,1.6774645256926153E-3,1.058152904740131E-2,29.524843386027996,"-",8.8249901583390802,"-",77.518007217272071,"-",1.1568749408536245,14.227093064589655,84.015984360902266,null,2024,5.9746445356233364E-2,5.8953206322777209E-2,4.1429407336020976E-2,4.0176453502690813E-2,5.2746377100901153E-2,5.7955224351549227E-2,5.1143766220670808E-2,6.4474733230206124E-2,7.9926263459139215E-4,6.7378149157723717E-4,9.6328283643905082E-4,7.6460722409540927E-4,6.6229251941706284E-3,5.9070666527919593E-3,3.73627292313858E-3,2.4745932998552172E-3,4.0689355007690851E-2,3.6124525305010459E-2,2.4297289603895489E-2,1.5848979134999913E-2,1.9747112396453471E-3,1.2456575994600823E-2,34.24881832779247,"-",10.236988583673332,"-",89.920888372035591,"-",1.3419749313902043,17.823702191317921,97.458541858646626]
[null,2025,4.3392379671168796E-2,4.3161851838985806E-2,2.9074226858710424E-2,2.7565583480092075E-2,6.4596344956315728E-3,4.9368652340489282E-2,5.4649799579925148E-2,5.03646857652046E-2,5.9881670314397152E-2,5.421435530902505E-4,5.3977588181595602E-4,8.5632813073912043E-4,7.0783482962858899E-4,5.4658489011821156E-3,4.9284681650619893E-3,3.1945857398162571E-3,2.0836871372391591E-3,3.0011990218073364E-2,2.6938872662079363E-2,1.8506798535421157E-2,1.190517135022752E-2,1.4858152746030067E-3,8.4101340554781547E-3,32.269917829146522,"-",5.9587033765396562,"-",52.051426752305773,"-",0.76090805730361244,15.653520552541298,84.015984360902266,null,2025,5.86857910771574E-2,5.8414413713111589E-2,4.1830461586331406E-2,4.0054486601021885E-2,5.3811831051133324E-2,5.9568281542118413E-2,5.4897507484073016E-2,6.5271020642692898E-2,5.9093647286837306E-4,5.8835571117939211E-4,9.3339766250564137E-4,7.7153996429516207E-4,6.4343973264715873E-3,5.8017927239109746E-3,3.7606663329116984E-3,2.4529164979579382E-3,3.533011488471597E-2,3.1712440897799829E-2,2.1786203235897788E-2,1.4014767713487837E-2,1.7491017412626598E-3,9.9004098101088834E-3,37.433104681809965,"-",6.9120959167860008,"-",60.379655032674691,"-",0.8826533464721904,19.610730548223739,97.458541858646626]
[null,2026,4.3724282200049654E-2,4.1906012232869501E-2,2.9695529329644324E-2,2.6554297329533023E-2,5.8273037578717669E-3,4.6040725632602204E-2,5.3442168887692362E-2,4.6986379436804962E-2,5.7142119276086534E-2,5.0007606597488876E-4,5.4214576067010932E-4,8.1029288771897483E-4,6.7760452099632036E-4,5.3850003753554542E-3,4.6862947515325833E-3,3.2000389199176682E-3,1.9647121333342425E-3,2.813511044782396E-2,2.4395431561739869E-2,1.7625217908108882E-2,1.0687264085171668E-2,1.0524244523462797E-3,5.7365590120441925E-3,32.269739686464646,10.906770382980689,3.0006845334997951,5.965847209587511,26.02654236944678,51.744984664841901,0.39198293861095179,10.641534343886388,84.015984360902266,null,2026,5.8332126989665098E-2,5.6191659584300627E-2,4.1817479110623945E-2,3.8119620800092922E-2,5.0184390939536409E-2,5.8251964087584679E-2,5.1215153586117411E-2,6.2284910010934329E-2,5.4508291191262875E-4,5.9093887913041923E-4,8.8321924761368268E-4,7.3858892788598927E-4,6.3392224418684423E-3,5.5167061815041578E-3,3.7670858165270793E-3,2.3128591233610705E-3,3.3120652019178375E-2,2.871830203448018E-2,2.0748406521425778E-2,1.258104728106409E-2,1.2389140653020407E-3,6.7530772689784243E-3,37.432898036298987,13.664001935798206,3.4807940588597619,7.4740133841712346,30.190789148558263,64.826116788113936,0.45470020878870404,13.331714226020866,97.458541858646626]
[null,2027,4.327975662083236E-2,4.023652713330244E-2,3.0616891390009886E-2,2.6196499484387289E-2,5.4894366721330232E-3,4.2204803506802009E-2,5.1009324900716545E-2,4.7023408946039867E-2,5.7515381146150436E-2,4.7624151458809151E-4,5.5468943302909883E-4,8.1847969915878132E-4,6.9676357226804402E-4,5.1829433470948448E-3,4.3674435517884859E-3,3.1944971250014863E-3,1.8701981409314566E-3,2.7463401789881055E-2,2.3067780645545252E-2,1.785586183784188E-2,1.0336036392027544E-2,6.4973624429388638E-4,3.671473613137158E-3,39.900803860761798,22.65126001514427,"-",13.084675882694102,"-",112.8653312801097,"-",9.0415569636099971,84.015984360902266,null,2027,5.7411094344478858E-2,5.382860459175863E-2,4.2504369394754632E-2,3.7300684043455712E-2,4.6003235822414196E-2,5.5600164141781039E-2,5.1255515751183457E-2,6.2691765449303979E-2,5.1910325090101983E-4,6.0461148200171774E-4,8.9214287208307173E-4,7.5947229377216802E-4,6.1013609082000526E-3,5.1413545491654066E-3,3.7605620155517498E-3,2.2015972515045108E-3,3.2329916587047987E-2,2.7155391375935874E-2,2.1019920555507464E-2,1.2167582040694826E-2,7.6486950678276316E-4,4.3220587373850629E-3,46.284932478483682,28.377498546972742,"-",16.392481945839172,"-",141.39768702772145,"-",11.327262564010605,97.458541858646626]
[null,2028,4.0875639828747479E-2,4.0960495848652925E-2,2.8829762418373032E-2,2.7885973968655414E-2,5.2068563987794454E-3,4.3563292300694285E-2,4.6626232534133623E-2,4.8519392965940759E-2,5.2192935230229262E-2,5.4981624451788137E-4,4.8685275983298139E-4,8.6516922351931736E-4,6.4909555843603898E-4,4.6120975326226542E-3,4.1595612641090584E-3,2.8526658517934E-3,1.8764760089521294E-3,2.4477349134534854E-2,2.2137507615278385E-2,1.6088598676671444E-2,1.0475800910931449E-2,4.580564023106552E-4,2.6695207393061153E-3,39.567525490064114,31.574885341071166,"-",16.75834129746325,"-",143.76882637901176,"-",4.9400389898076078,84.015984360902266,null,2028,5.4248314559044698E-2,5.434820706567739E-2,4.0067907671551897E-2,3.8956879908544323E-2,4.7483988607756773E-2,5.0822593462205655E-2,5.2886138332875435E-2,5.6890299400949897E-2,5.9929970652449079E-4,5.3066950821794971E-4,9.4303445363605595E-4,7.0751415869528252E-4,5.4293612154033893E-3,4.8966355201091839E-3,3.358158240731191E-3,2.2089875577384469E-3,2.8814735401174435E-2,2.6060273964705716E-2,1.8939498362177627E-2,1.2332112832348502E-2,5.3922399680010342E-4,3.1425598143111598E-3,45.898329568474367,39.55701635529396,"-",20.994849977461961,"-",180.11358568762591,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.1073081133940509E-2,4.145987856769319E-2,2.9383354739402751E-2,2.8141712569620198E-2,4.9976767919184982E-3,4.2687522716437207E-2,4.3686009340120645E-2,4.5791384296729729E-2,4.8306232641486251E-2,5.5917817348349527E-4,4.8156539317875435E-4,8.0615453158733221E-4,6.1568686365100309E-4,4.162450375762637E-3,3.8071185996355534E-3,2.6294003645335982E-3,1.7102720332616791E-3,2.1839964880460607E-2,2.0156053230841332E-2,1.4800249187945458E-2,9.5336501658089962E-3,2.8508341701942663E-4,1.7384804563675923E-3,40.928062952995106,41.992192589772976,"-",19.443950459699128,"-",165.98055633157875,"-",1.4616138186368997,84.015984360902266,null,2029,5.4234496230321227E-2,5.4689834169334886E-2,4.0473350318671386E-2,3.9011689156403351E-2,4.6529399760916558E-2,4.7617750180731507E-2,4.9912608883435405E-2,5.2653793579220017E-2,6.0950420909700986E-4,5.2490627856484231E-4,8.7870843943019218E-4,6.7109868137959345E-4,4.9000365823477767E-3,4.4817400154909745E-3,3.0953301091289523E-3,2.0133322375556488E-3,2.5710006657278232E-2,2.3727705863346417E-2,1.7422853344049395E-2,1.1223012975190353E-2,3.3560019851526908E-4,2.0465391932359299E-3,47.476553025474317,52.607818876467583,"-",24.359381135911065,"-",207.94044097220188,"-",1.8311097919883079,97.458541858646626]
[null,2030,4.1489801732110324E-2,4.1991516873813445E-2,3.1063565910608396E-2,2.9149042620110935E-2,4.7954498072922715E-3,3.9099350372323344E-2,4.1124049920329205E-2,4.4991461184008784E-2,4.6708216984097641E-2,4.4120230821116516E-4,4.1874161577974727E-4,6.2624767476053371E-4,5.2015076780420979E-4,3.5087397295316385E-3,3.2139699090590161E-3,2.3170140485108542E-3,1.4719596074770306E-3,1.9054556979873141E-2,1.7607256008303884E-2,1.3503716813652226E-2,8.4998703011505434E-3,1.3611675902021908E-4,9.5980555264615582E-4,45.207448367997287,51.536491139516905,"-",18.078854055187541,"-",153.64867710092591,"-","-",84.015984360902266,null,2030,5.4486998112184742E-2,5.5077617176997648E-2,4.221323330311267E-2,3.9959456485539051E-2,4.2618291905832446E-2,4.4825214413158836E-2,4.9040692690569578E-2,5.0911956512666431E-2,4.8091051595017004E-4,4.5642836119992456E-4,6.8260996548898177E-4,5.6696433690658866E-4,4.1304884096046452E-3,3.7834853769442745E-3,2.7275889379069782E-3,1.7327908499219606E-3,2.2431024476706665E-2,2.0727261772975337E-2,1.5896575433031402E-2,1.0006047318514422E-2,1.6023664871860191E-4,1.129883096575055E-3,52.440640106876849,64.564916099586767,"-",22.649188360338954,"-",192.49106267203999,"-","-",97.458541858646626]
[null,2031,4.1830303870822726E-2,4.2301686089715726E-2,3.18908790535396E-2,2.9291945634099922E-2,4.618833051564704E-3,3.6496877516552784E-2,3.9000971129512722E-2,4.0733520992770306E-2,4.3255932193883774E-2,4.6129811095675595E-4,4.3777171022685372E-4,6.3152444197628365E-4,5.2554308765679627E-4,2.4268553958463643E-3,2.2279596932193863E-3,1.6460023500131011E-3,1.022204382973686E-3,1.4536302537515334E-2,1.3456609574160805E-2,1.0584484937413255E-2,6.519595146514779E-3,3.047859062880559E-5,3.7896536035049477E-4,45.775075769250307,36.52851046386175,"-",4.0727551572238188,"-",34.564452091419845,"-","-",84.015984360902266,null,2031,5.4679923985034497E-2,5.5234835133115334E-2,4.2979233090128799E-2,3.9919768668764406E-2,3.978159649304254E-2,4.251105853116887E-2,4.4399537882119637E-2,4.7148966091333316E-2,5.0281494094286407E-4,4.7717116414727057E-4,6.8836164175414924E-4,5.7284196554590802E-4,2.8568941719903404E-3,2.6227541508578619E-3,1.9376739664354228E-3,1.2033389996366232E-3,1.7112135347163052E-2,1.5841120790702101E-2,1.2460055668322884E-2,7.6748674064771993E-3,3.5879396888229943E-5,4.4611802220460248E-4,53.099087892330353,45.762917909126003,"-",5.1023476609700005,"-",43.302345580130776,"-","-",97.458541858646626]
[null,2032,4.3179275399625495E-2,4.0984628708820102E-2,3.3477887501685198E-2,2.7864643110622613E-2,4.4885542200211745E-3,3.4103693763232273E-2,3.8105464647964278E-2,3.6333307517698726E-2,4.1003424865652692E-2,4.6053706928966603E-4,4.7032766290271421E-4,6.2694185585579758E-4,5.3880582387769757E-4,"-","-","-","-","-","-","-","-",1.4995554420161995E-5,2.8392750606846844E-4,46.343645895388235,26.415878160371296,"-","-","-","-","-","-",84.015984360902266,null,2032,5.6114569028248074E-2,5.3531030943831957E-2,4.4694095194792748E-2,3.8086183897633873E-2,3.7173026201923177E-2,4.1534956466281067E-2,3.9603305194291616E-2,4.4693733103561437E-2,5.0198540552573597E-4,5.1265715256395856E-4,6.8336662288281946E-4,5.8729834802669035E-4,"-","-","-","-","-","-","-","-",1.7652766663414705E-5,3.3423946014380111E-4,53.75862923865035,33.09381215931316,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.2674110373868548E-2,4.1784131452858468E-2,3.3798998984902504E-2,2.9292569814104927E-2,4.4557359574977527E-3,3.1893048257797013E-2,3.4321396110242541E-2,3.6059229031133941E-2,3.8546416306767889E-2,4.3802485160331458E-4,4.2419946190399487E-4,5.797134747709987E-4,4.992985101252268E-4,"-","-","-","-","-","-","-","-",1.5025087034493022E-5,2.8448667989424022E-4,48.247352001698843,16.500594384581007,"-","-","-","-","-","-",84.015984360902266,null,2033,5.5481255101284412E-2,5.4433571915471352E-2,4.5033473974193584E-2,3.9728505554330676E-2,3.4763422600998746E-2,3.7410321760164372E-2,3.9304559643935998E-2,4.2015593774377004E-2,4.7744708824761292E-4,4.6237741347535441E-4,6.3188768750038868E-4,5.442353760364972E-4,"-","-","-","-","-","-","-","-",1.7687532457005189E-5,3.3489771957149962E-4,55.966928321970656,20.671944645003087,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.2037311821419052E-2,4.237635980903616E-2,3.3484655421398966E-2,3.0413603373070093E-2,4.4829413829791769E-3,3.1114787241649951E-2,3.1800511256192168E-2,3.4489440674694026E-2,3.5316065938513726E-2,4.6644002286060651E-4,4.1854522719403695E-4,6.0911826161293983E-4,4.9586133855855836E-4,"-","-","-","-","-","-","-","-",1.5062358859858934E-5,2.8519238880811226E-4,53.681584968164771,6.119700686370785,"-","-","-","-","-","-",84.015984360902266,null,2034,5.4763642072217601E-2,5.5162769363240466E-2,4.4695454958113952E-2,4.1080212486821199E-2,3.391511809339845E-2,3.4662557269249467E-2,3.7593490335416493E-2,3.8494511872979961E-2,5.0841962491806117E-4,4.5621429764150029E-4,6.6393890515810449E-4,5.4048885902882864E-4,"-","-","-","-","-","-","-","-",1.773140884982594E-5,3.357284801049098E-4,62.270638563071131,7.6667610198853193,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.4043436937732126E-2,4.3779368011042354E-2,3.604545236630368E-2,3.3251717221155094E-2,4.4823525250595672E-3,2.779453021384394E-2,2.7765119616585041E-2,3.0599128358340201E-2,3.189122511748984E-2,4.1684843534644047E-4,3.9669252692690134E-4,5.41686644862535E-4,4.6757053829839994E-4,"-","-","-","-","-","-","-","-",1.5108256680857475E-5,2.8606142328892957E-4,46.261844953901658,"-","-","-","-","-","-","-",84.015984360902266,null,2035,5.7124559355598389E-2,5.6813697415099194E-2,4.7709331918112823E-2,4.4420546905243906E-2,3.0296037933089898E-2,3.0263980382077699E-2,3.3353049910590821E-2,3.4761435378063928E-2,4.5436479452762014E-4,4.3239485435032248E-4,5.9043844290016315E-4,5.0965188674525596E-4,"-","-","-","-","-","-","-","-",1.7785439764705422E-5,3.3675150749572794E-4,53.663740146525917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,4.4426254360199952E-2,4.4075677743757979E-2,3.6987187614292899E-2,3.4067240454244675E-2,4.4262753622515269E-3,2.6056337628550308E-2,2.5749183516954932E-2,2.8513617035879932E-2,2.963141461490805E-2,4.1343177675521496E-4,3.9105825873555675E-4,5.2804289414628885E-4,4.5737601785834816E-4,"-","-","-","-","-","-","-","-",1.514652921155341E-5,2.8678607966954427E-4,47.128635812039605,"-","-","-","-","-","-","-",84.015984360902266,null,2036,5.7509197989269893E-2,5.7096499196394403E-2,4.8751928615988108E-2,4.5314566819179336E-2,2.8401408015119839E-2,2.8066610033480877E-2,3.1079842569109128E-2,3.2298241930249778E-2,4.5064063666318434E-4,4.2625350202175687E-4,5.7556675461945493E-4,4.9853985946559948E-4,"-","-","-","-","-","-","-","-",1.7830494187840678E-5,3.3760457298698758E-4,54.669217541965935,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,4.4812399161027285E-2,4.4373992974992442E-2,3.7953526944602765E-2,3.4902765004537983E-2,4.370899761440456E-3,2.4426846771270227E-2,2.3879618058399398E-2,2.6570245627510532E-2,2.7531734163422299E-2,4.1004312248148027E-4,3.8550401468355738E-4,5.1474279586336848E-4,4.4740377029156352E-4,"-","-","-","-","-","-","-","-",1.5184898694971077E-5,2.8751257176384565E-4,48.01166740576646,"-","-","-","-","-","-","-",84.015984360902266,null,2037,5.7898579491529038E-2,5.7382487729328815E-2,4.9824315118354084E-2,4.6232958162509823E-2,2.6625262980684548E-2,2.6028783683655347E-2,2.8961567733986483E-2,3.0009590238130306E-2,4.4694700350481352E-4,4.2019937600507756E-4,5.610696474910717E-4,4.8767010961780425E-4,"-","-","-","-","-","-","-","-",1.7875662743719958E-5,3.3845979948039919E-4,55.693534190689093,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,4.5201900261172517E-2,4.4674327278462253E-2,3.8945113171514813E-2,3.5758781419297989E-2,4.3162169456267526E-3,2.2899259738380646E-2,2.2145795739098063E-2,2.4759326458578708E-2,2.5580836956194262E-2,4.0668224299050907E-4,3.8002865817912934E-4,5.0177769425646874E-4,4.3764894934456293E-4,"-","-","-","-","-","-","-","-",1.5223365376713007E-5,2.8824090422209948E-4,48.9112440316608,"-","-","-","-","-","-","-",84.015984360902266,null,2038,5.8292727575844111E-2,5.7671668660597593E-2,5.0927237813899066E-2,4.7176288075189421E-2,2.4960193114834908E-2,2.4138917355616889E-2,2.6987665839850794E-2,2.7883112282251748E-2,4.4328364485965492E-4,4.1423123741525102E-4,5.4693768673955091E-4,4.7703735478557362E-4,"-","-","-","-","-","-","-","-",1.7920945721466557E-5,3.3931719245025555E-4,56.737043076726522,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,4.5594786832969671E-2,4.4976694319754228E-2,3.9962605903686221E-2,3.6635792276826167E-2,4.2622182476168237E-3,2.1467203748236911E-2,2.0537860685981461E-2,2.3071832126676212E-2,2.3768180220510027E-2,4.0334891062893358E-4,3.7463106877363848E-4,4.8913915158546497E-4,4.2810681442755722E-4,"-","-","-","-","-","-","-","-",1.5261929503003892E-5,2.889710817063516E-4,49.827675687792187,"-","-","-","-","-","-","-",84.015984360902266,null,2039,5.8691666380866425E-2,5.7964047874309206E-2,5.2061462990913951E-2,4.8145137989374295E-2,2.3399252085578234E-2,2.2386268147719792E-2,2.5148297018077071E-2,2.5907316440355932E-2,4.3965031258553762E-4,4.0834786496326598E-4,5.331616752281569E-4,4.6663642772603741E-4,"-","-","-","-","-","-","-","-",1.7966343410936183E-5,3.4017675738471715E-4,57.800103797838936,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,4.5991088302313313E-2,4.5281107856947299E-2,4.100668198292514E-2,3.7534312481532689E-2,4.2088951086493385E-3,2.0124704555227069E-2,1.9046672629247405E-2,2.1499350500186646E-2,2.2083968243965146E-2,4.0004289960932527E-4,3.6931014193230757E-4,4.7681894263609754E-4,4.1877272831064734E-4,"-","-","-","-","-","-","-","-",1.5300591320692162E-5,2.8970310889045794E-4,50.76127818054789,"-","-","-","-","-","-","-",84.015984360902266,null,2040,5.9095420471385239E-2,5.8259631491100368E-2,5.322777735220148E-2,4.9140103975162282E-2,2.1935927965197506E-2,2.0760873165879674E-2,2.3434292045203448E-2,2.4071525385922009E-2,4.3604676057416457E-4,4.0254805470621527E-4,5.1973264747334639E-4,4.5646227385860564E-4,"-","-","-","-","-","-","-","-",1.8011856102718814E-5,3.4103849978584714E-4,58.883082689435547,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,4.6390834350862456E-2,4.5587581741238531E-2,4.2078035934429596E-2,3.8454869566243485E-2,4.1562390770386705E-3,1.8866161526437272E-2,1.766375494470767E-2,2.0034042783947072E-2,2.0519099437811134E-2,3.9676398599490081E-4,3.6406478880818987E-4,4.6480904936696971E-4,4.0964215487025111E-4,"-","-","-","-","-","-","-","-",1.5339351077251573E-5,2.9043699046011424E-4,51.712373233461143,"-","-","-","-","-","-","-",84.015984360902266,null,2041,5.9504014839325221E-2,5.8558425867275936E-2,5.4426988543500456E-2,5.0161797094871764E-2,2.0564116063816626E-2,1.9253492889731362E-2,2.183710663450231E-2,2.2365818387214138E-2,4.3247274473444191E-4,3.9683061980092698E-4,5.06641863809997E-4,4.4650994880857375E-4,"-","-","-","-","-","-","-","-",1.8057484088140555E-5,3.4190242516964655E-4,59.986352950814918,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,4.6794054918263599E-2,4.5896129917573351E-2,4.3177380428789533E-2,3.939800400192156E-2,4.1042418068353102E-3,1.7686324276953137E-2,1.638124646861288E-2,1.8668604442982465E-2,1.9065117151390417E-2,3.9351194768435339E-4,3.5889393601935338E-4,4.5310165569137405E-4,4.0071065688466491E-4,"-","-","-","-","-","-","-","-",1.5378209020782786E-5,2.9117273111288613E-4,52.681288598078503,"-","-","-","-","-","-","-",84.015984360902266,null,2042,5.9917474904786445E-2,5.8860437593973886E-2,5.5659925695777566E-2,5.1210843766068589E-2,1.927809346187892E-2,1.7855558650788039E-2,2.0348778842850888E-2,2.0780977695015555E-2,4.2892802297594523E-4,3.9119439026109523E-4,4.9388080470359774E-4,4.3677461600428476E-4,"-","-","-","-","-","-","-","-",1.8103227659265496E-5,3.4276853906608964E-4,61.110294773771059,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,4.7200780204393139E-2,4.6206766425280071E-2,4.4305446756059234E-2,4.0364269514984508E-2,4.0528950565030366E-3,1.6580270766324394E-2,1.5191856811048109E-2,1.7396228789518461E-2,1.7714163971857773E-2,3.9028656439680853E-4,3.5379652542922923E-4,4.4168914239055171E-4,3.9197389387768899E-4,"-","-","-","-","-","-","-","-",1.5417165400014951E-5,2.9191033555823928E-4,53.668358166904461,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.0335826517126989E-2,5.9165673496355091E-2,5.6927439981748318E-2,5.2287886133555152E-2,1.807249513529359E-2,1.6559123924042438E-2,1.8961889380575123E-2,1.9308438729324973E-2,4.2541235519252135E-4,3.8563821271785987E-4,4.8144116520570137E-4,4.2725154432668103E-4,"-","-","-","-","-","-","-","-",1.8149087108897601E-5,3.4363684701915932E-4,62.255295473609173,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,4.7611040671619212E-2,4.6519505398708708E-2,4.5462985312215501E-2,4.135423341240442E-2,4.0021906876126397E-3,1.5543386764815662E-2,1.4088824913879201E-2,1.6210573051754235E-2,1.6458939262221063E-2,3.8708761765690293E-4,3.4877151393008024E-4,4.3056408215507455E-4,3.8342762000926879E-4,"-","-","-","-","-","-","-","-",1.5456220464307311E-5,2.9264980851756943E-4,54.673922088462291,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.0759095956087743E-2,5.9474140632817488E-2,5.8230405186997694E-2,5.3393582450540086E-2,1.6942291573649071E-2,1.535681915612833E-2,1.7669524626412119E-2,1.7940243795820959E-2,4.2192550324602425E-4,3.8016095018378749E-4,4.693148495490313E-4,4.1793610581010302E-4,"-","-","-","-","-","-","-","-",1.819506273058257E-5,3.4450735458688278E-4,63.421749622616254,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,4.8024867047083239E-2,4.6834361067874093E-2,4.6650766098325247E-2,4.2368476914781163E-2,3.9521206635519833E-3,1.4571346603780779E-2,1.3065880617673411E-2,1.5105726755248926E-2,1.5292659708234129E-2,3.8391489077998586E-4,3.4381787322954483E-4,4.1971923475112212E-4,3.7506768201212687E-4,"-","-","-","-","-","-","-","-",1.5495374463650785E-5,2.9339115472423266E-4,55.698326884510713,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.1187309932959795E-2,5.9785846294234779E-2,5.9569718296081882E-2,5.4528607469213786E-2,1.5882767798121051E-2,1.4241809873264019E-2,1.646524216322133E-2,1.6668999081975201E-2,4.184672309501846E-4,3.7476148182020389E-4,4.5749396587872315E-4,4.0882377339321834E-4,"-","-","-","-","-","-","-","-",1.8241154818609705E-5,3.4538006734136675E-4,64.61005918603243,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,4.8442290325001275E-2,4.715134775910336E-2,4.7869579232754457E-2,4.3407595497584495E-2,3.9026770482522076E-3,1.3660095129855165E-2,1.2117209019122421E-2,1.4076182259303308E-2,1.4209022660934739E-2,3.8076816885744178E-4,3.3893458964021235E-4,4.0914754230850865E-4,3.6689001717338281E-4,"-","-","-","-","-","-","-","-",1.5534627648669573E-5,2.9413437892357566E-4,56.741925569456825,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.1620495591794007E-2,6.0100798003218985E-2,6.0946300094001052E-2,5.5693652840958979E-2,1.4889503691542131E-2,1.320775783084344E-2,1.5343038662640607E-2,1.5487834700418868E-2,4.1503730405461156E-4,3.6943870270783147E-4,4.4597082111627449E-4,3.9991011871898729E-4,"-","-","-","-","-","-","-","-",1.8287363668013827E-5,3.4625499086883332E-4,65.820633660569911,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,4.886334176898538E-2,4.7470479895687819E-2,4.9120235476759325E-2,4.4472199240765412E-2,3.853852004929866E-3,1.2805830787682779E-2,1.1237417416358315E-2,1.3116807301461085E-2,1.3202172076728323E-2,3.7764723874213316E-4,3.3412066387218756E-4,3.9884212472739275E-4,3.5889065136018015E-4,"-","-","-","-","-","-","-","-",1.5573980270622767E-5,2.9487948587296616E-4,57.805077772006427,"-","-","-","-","-","-","-",84.015984360902266,null,2047,6.2058680510653039E-2,6.0419003513407149E-2,6.236109578344453E-2,5.6889427526432494E-2,1.3958355558574231E-2,1.2248784983830564E-2,1.4297319958592583E-2,1.4390367563633873E-2,4.1163549022892515E-4,3.6419152362068445E-4,4.3473791595285814E-4,3.9119080998259638E-4,"-","-","-","-","-","-","-","-",1.8333689574577126E-5,3.4713213076965584E-4,67.053890215527446,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,4.9288052914385164E-2,4.7791771998539227E-2,5.0403566773809111E-2,4.5562913186941972E-2,3.8056377948448008E-3,1.2004989760602266E-2,1.0421504654263931E-2,1.2222819413264571E-2,1.2266666870955565E-2,3.745518890339627E-4,3.2937511082860099E-4,3.8879627520068078E-4,3.5106569708836101E-4,"-","-","-","-","-","-","-","-",1.5613432581405949E-5,2.9562648034182329E-4,58.888149859093652,"-","-","-","-","-","-","-",84.015984360902266,null,2048,6.2501892702905515E-2,6.0740470808771686E-2,6.3815075618219391E-2,5.8116658215759398E-2,1.3085438839056471E-2,1.1359440073147686E-2,1.3322873160458383E-2,1.3370666889341567E-2,4.0826155904701938E-4,3.5901887080317508E-4,4.2378793996874207E-4,3.8266160982631354E-4,"-","-","-","-","-","-","-","-",1.8380132834831083E-5,3.480114926583944E-4,68.310253836548625,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,4.9716455570649666E-2,4.8115238686850519E-2,5.1720426802999583E-2,4.6680377708369906E-2,3.7580267760735572E-3,1.1254231103130466E-2,9.6648326955216957E-3,1.1389762079727729E-2,1.1397451513924486E-2,3.7148191006555401E-4,3.2469695940402386E-4,3.7900345584920999E-4,3.4341135163324965E-4,"-","-","-","-","-","-","-","-",1.5652984833552808E-5,2.9637536711164824E-4,59.991515062132635,"-","-","-","-","-","-","-",84.015984360902266,null,2049,6.2950160618562581E-2,6.1065208102954231E-2,6.5309235553284911E-2,5.9376089759086856E-2,1.2267111902412208E-2,1.0534667638118649E-2,1.2414840666903225E-2,1.2423222150177691E-2,4.0491528197145388E-4,3.5391968575038601E-4,4.1311376687563889E-4,3.7431837328024217E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.8426693746058368E-5,3.488930821638324E-4,69.590157472073855,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,5.0148581823709792E-2,4.8440894678760976E-2,5.3071691546925058E-2,4.7825248882913424E-2,3.7110114022981425E-3,1.0550422803219037E-2,8.9631002557972392E-3,1.0613482523681928E-2,1.0589828710506122E-2,3.6843709388804935E-4,3.2008525228574607E-4,3.694572934668705E-4,3.3592389518162714E-4,"-","-","-","-","-","-","-","-",1.5692637280236758E-5,2.9712615097605472E-4,61.115553605634688,"-","-","-","-","-","-","-",84.015984360902266,null,2050,6.3403513145656551E-2,6.13932238386228E-2,6.6844597911825565E-2,6.0668485607751059E-2,1.1499960855508751E-2,9.7697792788189915E-3,1.1568695950813302E-2,1.1542913294451673E-2,4.0159643233797385E-4,3.4889292499146326E-4,4.0270844987888886E-4,3.6615704574797359E-4,"-","-","-","-","-","-","-","-",1.8473372606294713E-5,3.4977690492901165E-4,70.894042182536239,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,5.0584464038381433E-2,4.8768754792025949E-2,5.4458259874386891E-2,4.899819887923703E-2,3.664584221609939E-3,9.8906287161387649E-3,8.3123183531875963E-3,9.8901110042497482E-3,9.8394340156525949E-3,3.6541723425702409E-4,3.1553904575787664E-4,3.6015157537289718E-4,3.2859968902399845E-4,"-","-","-","-","-","-","-","-",1.5732390175272555E-5,2.9787883674079976E-4,62.260652838235352,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.3861979611661845E-2},6.1724526686852174E-2,6.8422212069807475E-2,6.1994628266317055E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":1.0780785300591254E-2},9.0604270049744803E-3,1.0780220994632226E-2,1.072498307706133E-2,3.9830478534015628E-4,3.4393755987608554E-4,3.9256521715645796E-4,3.5817366103615836E-4,"-","-","-","-","-","-","-","-",1.8520169714330855E-5,3.506629666112695E-4,72.22235729235301,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,5.1024134860789473E-2,4.9098833944691063E-2,5.5881054138325996E-2,5.0199916351444433E-2,3.6187378753285821E-3,9.2720963154824029E-3,7.7087876329453827E-3,9.2160415262500621E-3,9.1422122486582019E-3,3.6242212661851634E-4,3.110574095082267E-4,3.5108024536863218E-4,3.2143517378627423E-4,"-","-","-","-","-","-","-","-",1.5772243773117927E-5,2.9863342922381445E-4,63.42720736617644,"-","-","-","-","-","-","-",84.015984360902266,null,2052,6.4325589784958184E-2,6.2059125546527136E-2,7.0043155158474188E-2,6.33553197557572E-2,1.0106584983875819E-2,8.4025785199104679E-3,1.0045485263612569E-2,9.9650113510374415E-3,3.9504011801418283E-4,3.3905257636396714E-4,3.8267746745180914E-4,3.5036433942703892E-4,"-","-","-","-","-","-","-","-",1.8567085369714428E-5,3.5155127288227442E-4,73.57556054476467,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,5.1467627220812905E-2,4.9431147155771009E-2,5.7341020789377133E-2,5.1431106843396253E-2,3.5734650968356129E-3,8.6922452101857034E-3,7.1490773385818772E-3,8.5879138643710981E-3,8.4943955787047023E-3,3.5945156809517138E-4,3.0663942643793508E-4,3.4223739979612644E-4,3.1442686770000736E-4,"-","-","-","-","-","-","-","-",1.5812198328875194E-5,2.993899332552347E-4,64.615619189289092,"-","-","-","-","-","-","-",84.015984360902266,null,2053,6.479437387633584E-2,6.2397029543768523E-2,7.1708532785249648E-2,6.475138208804096E-2,9.4745472791024181E-3,7.7924942990542463E-3,9.3608261121644974E-3,9.2588911807881258E-3,3.9180220922373682E-4,3.3423697481734925E-4,3.7303876577777785E-4,3.4272528579300807E-4,"-","-","-","-","-","-","-","-",1.861411987275188E-5,3.5244182942806231E-4,74.954118259575338,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,5.1914974334551139E-2,4.9765709545932943E-2,5.8839131005453099E-2,5.2692493202943953E-2,3.5287587104227244E-3,8.1486563796620108E-3,6.6300058098107233E-3,8.0025968125022728E-3,7.8924831632636964E-3,3.5650535747249948E-4,3.0228419247379802E-4,3.3361728369601549E-4,3.0757136491034378E-4,"-","-","-","-","-","-","-","-",1.585225409829291E-5,3.0014835367743226E-4,65.826297839524699,"-","-","-","-","-","-","-",84.015984360902266,null,2054,6.5268362540543245E-2,6.2738248031381907E-2,7.3419479773529028E-2,6.6183657752415262E-2,8.882035453831592E-3,7.2267063326936888E-3,8.7228305256274782E-3,8.6028066479574301E-3,3.8859083964502448E-4,3.2948976979643984E-4,3.636428392286569E-4,3.3525278775227473E-4,"-","-","-","-","-","-","-","-",1.8661273524510417E-5,3.5333464194907329E-4,76.358505493848639,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,5.2366209706811793E-2,5.0102536338184477E-2,6.0376381337777695E-2,5.3984816006323162E-2,3.4846116301544151E-3,7.6390620821415811E-3,6.1486223964732556E-3,7.4571725747229964E-3,7.3332222293207147E-3,3.5358329518524629E-4,2.979908163832642E-4,3.2521428706216879E-4,3.0086533382086558E-4,"-","-","-","-","-","-","-","-",1.5892411337767494E-5,3.0090869534504561E-4,67.059660522081387,"-","-","-","-","-","-","-",84.015984360902266,null,2055,6.5747586877876629E-2,6.3082790588328552E-2,7.5177160921849687E-2,6.7653010213661408E-2,8.3265776695343238E-3,6.7019984121558492E-3,8.1283181064480663E-3,7.9932122299595804E-3,3.8540579175191849E-4,3.24809989857758E-4,3.5448357289776401E-4,3.2794321386474349E-4,"-","-","-","-","-","-","-","-",1.8708546626819897E-5,3.5422971616018775E-4,77.789206205614406,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.2780832745472501E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.1242927860966692E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":2.9286713344563984E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.6874006063065285E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":6.5306186970136102E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.9816062557198934E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.4223820849385887E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":5.1278502145090284E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.9314541469270406E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.8721608035898541E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4371665766179646E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5003074216041666E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.8526432453704794E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":4.6827182654550709E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.1089682382071868E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.7864367840286595E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.7621127425078015E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":2.8111192425253895E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.4548979695330469E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.7696795783432532E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1024800826105416E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.0360929067167641E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":6.8590363813734873E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":38.306651631675351},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.97344178370523},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":4.8875615017774345},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":7.3956263632391588},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":43.26231560060554},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":63.339800633449755},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.67115698604645035},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":11.701615280111785},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.8049440638094647E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.6239019008054413E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.2164163279345142E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.9323924267564876E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.4299508187346857E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.910396472583062E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.5893567338148424E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.4652850201504727E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4006552759129432E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0165115685135804E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.265335089548545E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.4693811374538241E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":5.5124959420937087E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":4.8370774100175004E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.2801933821585386E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.0743591204801849E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.3092495723008881E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":2.8899058897343032E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.0832667996256785E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.2978395532491301E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.2196885697869746E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.0744576281528702E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":44.43571589274341},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":20.011527866625908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":5.6695713420618246},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":9.2652407078660168},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":50.184286096702415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":79.352102233585853},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.77854210381388245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":14.659783622924047},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.2770203417294921E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.1561485017442154E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.070754621580583E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.7876420573143889E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":5.8826973325541362E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.4214447878732729E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.7829710904922662E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.6285819469740919E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":5.250841977642675E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.4290512138968942E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.7522928340047845E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.6940663469165626E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.2778675621367205E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.3418938994569133E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":2.9388319270684895E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.0017157906345165E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.2646467006133789E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.0059868143255825E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.7567490742904947E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.2721491673875016E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":7.9204352608275262E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.1031868175299503E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":4.7611543608929718E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":41.424447595092552},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.566476467972137},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":3.3233344244175571},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":5.3022536171462713},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":29.416538832958548},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":45.389854948118007},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.45635827090980957},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":7.9566018489063799},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.7274194762722309E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.5851291462415645E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.3074034705129362E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.9741233598587715E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.8193748187818679E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":5.2134384886365695E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":5.0451543222017621E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.7234177556305138E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.917665823147617E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.2699991890652145E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.3865323181390539E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8428756427290282E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":3.9340774984406779E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.4595929445450269E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.3564198287349528E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.4887420959620703E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.3614476778240755E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.0680450102547713E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.4975739998485674E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.3239363890461682E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":8.3618715215962567E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.604830913643207E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.052359210307358},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.754481719075493},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.8550679323243662},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":6.642663331560847},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":34.12318504623191},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":56.864410279002243},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.52937559425537917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":9.9680307963099164},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":4.4838966218804045E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.3731677235944941E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.7146289284746004E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.3779791276764844E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":5.0292489629371875E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":3.1612656337451979E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":3.2960476866719012E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":3.3184542848016862E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.6678525555244326E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7152858161733364E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7184778480942769E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.1746483931364167E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.1842017666704104E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.7714634192220857E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.5578092574661943E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0610648947785301E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.7036100958817678E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.0633288691771738E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":9.3121350212931765E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":6.7433789989174014E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.1984460760866238E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":3.8376664626192409E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.6609130983559978E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.189067463025076},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.7815196805575653},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.7616254554502475},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.810606382129309},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":15.593051135220181},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":24.060149742472191},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24190534089294274},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.2176171777754528},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":5.8704862911945759E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":5.7401362321324034E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":4.964904362517264E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.5686002170177223E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.4457795407822664E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.5926919784723725E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.6171151704338399E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.9979592855216323E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.139661539628939E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1431408544227607E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7303667485186949E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.6507799256707485E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.085366737108239E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.8338530578892044E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2490855941332858E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":7.891489804872021E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.2517507447953692E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.0962245347066333E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":7.938305757525568E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":4.9424107207691748E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.5177009597953714E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.1324268993846807E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.739318257109105},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.001487855802516},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":2.0434855283222868},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.5211276755315981},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":18.087939316855405},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":30.14255559736916},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28061019543581356},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.2838308003170873},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"NH3","index":8,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #3 Results: Avoided Cost of Electricity (2021 $)"]
[null,"New Hampshire"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2794458034509028E-2,3.6689345214374627E-2,3.1914768845693268E-2,2.626689815872198E-2,1.1059597763394999E-2,6.9242818791143551E-2,7.2466071645330629E-2,7.1390103794938445E-2,7.3178247180188644E-2,6.5911707647255287E-4,1.4984110547867286E-3,1.0265094527653221E-3,8.0359589511239441E-4,2.719313924868942E-3,2.1101387507395783E-3,1.834894421942011E-3,1.0458933006526304E-3,2.1264818623936924E-2,1.6469298333073885E-2,1.5329411855155708E-2,8.5939266009444869E-3,1.0503503681625749E-3,8.4046920053706779E-3,57.209291127733678,"-",11.521755907662032,"-",104.02045083055647,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.3396994485292624E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.621005567343041E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.0589424372218715E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.3940750999516109E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5474672482346475E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.8988018093410398E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.7815213136482916E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.9764289426405621E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.184376133550827E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6332680497175343E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1188953035142011E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.7591952567250993E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.2011763523557193E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4840553373706316E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1600377135101356E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2312255935282767E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.5032944484098551E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9387657997694579E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8045783635889302E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0116770394631852E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2364724534009834E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.8940034287223633E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":13.365236852887955},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":120.66372296344549},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4976948542564975E-2,4.16340060013951E-2,2.8825537688255343E-2,2.5371073468249964E-2,1.0907855330664046E-2,5.7012034767730535E-2,5.7959005755907914E-2,5.6224518468089381E-2,6.2637299777302036E-2,7.6055029622071086E-4,6.3581239752379993E-4,1.0063917354154691E-3,7.8589254508253581E-4,4.651479990030025E-3,3.9242571224593036E-3,2.6127640772534108E-3,1.5827276416210832E-3,3.5661476951915405E-2,2.9973389233505048E-2,2.1351156825923267E-2,1.2713840330349323E-2,1.6186771125653262E-3,1.2686799659639352E-2,47.560050582486205,"-",8.5081383487927571,"-",77.376243197178738,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5787591119565211E-2,6.1852279160100034E-2,4.6774150261871907E-2,4.2707554982081571E-2,6.2143117896826285E-2,6.317531627393963E-2,6.1284725130217432E-2,6.8274656757259231E-2,8.2899982288057485E-4,6.9303551330094195E-4,1.0969669916028615E-3,8.5662287413996411E-4,5.4757222442633462E-3,4.6196354845590929E-3,3.0757458717427157E-3,1.8631869797163395E-3,4.1980690667794821E-2,3.5284673805682149E-2,2.5134581815476873E-2,1.4966732836887226E-2,1.9055066969119023E-3,1.4934900559327446E-2,55.169658675683998,"-",9.8694404845995969,"-",89.756442108727327,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3080647701822045E-2,4.1976172095117836E-2,2.6163569805540788E-2,2.5082367410356431E-2,1.0970604949912144E-2,5.7736030496963686E-2,6.5164194092935473E-2,5.2308857343706536E-2,7.3536100773029467E-2,6.3210094533819566E-4,6.1405851402362044E-4,7.8159651291554062E-4,6.7876554610602012E-4,5.4641559094892678E-3,4.8319200936621075E-3,2.8851869624733255E-3,1.9093119643807061E-3,3.9743846529838568E-2,3.49905731710453E-2,2.2341089300082474E-2,1.4531467660649982E-2,1.9583094873601697E-3,1.4574136982748674E-2,29.620613211469831,"-",10.733465111153341,"-",97.375996052895715,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.3629134621621494E-2,6.23289459374093E-2,4.3714350522119194E-2,4.2441559062508169E-2,6.2932273241690428E-2,7.102897156129967E-2,5.7016654504640128E-2,8.0154349842602127E-2,6.8899003041863333E-4,6.6932378028574638E-4,8.5194019907793939E-4,7.3985444525556199E-4,6.4324043366507672E-3,5.6881363342590335E-3,3.3964420922235989E-3,2.2476420444689674E-3,4.678645613492597E-2,4.1190902736954534E-2,2.6299930324057089E-2,1.710644373011716E-2,2.305321928520392E-3,1.7156674056091743E-2,34.359911325304999,"-",12.450819528937876,"-",112.95615542135903,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5196016308076528E-2,4.4150850445633494E-2,2.9273287723475191E-2,2.7832822017825189E-2,9.1289494391354684E-3,4.7619290714187072E-2,5.2321824331612851E-2,4.6172457820594766E-2,5.8207619824497653E-2,7.332684721021946E-4,6.1814815741030929E-4,8.8374572150371627E-4,7.0147451751872405E-4,5.6322080008449132E-3,4.9883706542884574E-3,3.1959951531880431E-3,2.0867219775370172E-3,3.6502618757194613E-2,3.2181675525916414E-2,2.1935996806681131E-2,1.4106934723204734E-2,1.7573846223946081E-3,1.1676116887732157E-2,32.940873738600693,"-",9.1894584782660118,"-",83.300971779912288,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.3951349677617966E-2,6.2720980424350023E-2,4.5207113587825282E-2,4.3511397359134084E-2,5.1905026878463913E-2,5.7030788521458015E-2,5.0327979024448299E-2,6.3446305608702444E-2,7.9926263459139215E-4,6.7378149157723717E-4,9.6328283643905082E-4,7.6460722409540927E-4,6.6302352585946326E-3,5.8723099342283735E-3,3.7623254943329647E-3,2.4564891119565769E-3,4.2970882800969501E-2,3.7884268429108803E-2,2.582305544082503E-2,1.6606683556156614E-2,2.0687931774829331E-3,1.3745124800238297E-2,38.211413536776803,"-",10.659771834788573,"-",96.629127264698241,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5425693827848869E-2,4.4473533762835506E-2,2.9926786506396817E-2,2.8231408642433301E-2,6.9488580168692608E-3,4.8126994342427759E-2,5.3275316835837333E-2,4.90979767922936E-2,5.8375602164706657E-2,5.421435530902505E-4,5.3977588181595602E-4,8.5632813073912043E-4,7.0783482962858899E-4,5.5510362921732505E-3,4.9342089832049912E-3,3.1960770218895968E-3,2.0759847544767336E-3,3.2889045837852543E-2,2.9106276181657984E-2,2.0009019086421515E-2,1.2805352042798828E-2,1.5725419337316924E-3,9.5774958969649746E-3,31.11513331269785,"-",6.2585146436328305,"-",56.739492567877001,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.165532243160219E-2,6.0534439603068452E-2,4.341000873278883E-2,4.1414209911330976E-2,5.2458423833246261E-2,5.8070095351062695E-2,5.3516794703600025E-2,6.3629406359530266E-2,5.9093647286837306E-4,5.8835571117939211E-4,9.3339766250564137E-4,7.7153996429516207E-4,6.5346799231463509E-3,5.8085508150289159E-3,3.762421870168434E-3,2.4438492529700114E-3,3.8716984760320018E-2,3.4263908321047788E-2,2.3554617268535409E-2,1.5074460424782781E-2,1.8511963643889485E-3,1.127462816990717E-2,36.093554642729501,"-",7.2598769866140831,"-",65.817811378737318,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.6675057748654741E-2,4.4296898169400578E-2,3.1119804542895726E-2,2.7829285616370217E-2,6.4983194134877855E-3,4.404406041327201E-2,5.1124522534437125E-2,4.494870369832165E-2,5.4664015802482986E-2,5.0007606597488876E-4,5.4214576067010932E-4,8.1029288771897483E-4,6.7760452099632036E-4,5.5421413015406401E-3,4.7798030528986473E-3,3.2393939038437743E-3,1.9925767564044671E-3,3.1820803441289354E-2,2.7334758708624337E-2,1.9628989671842657E-2,1.1902835891486486E-2,1.124535010525337E-3,6.6944583716779509E-3,32.983764863778106,11.148102006114032,3.1777901088025748,6.3179617989176151,28.767331139660914,57.194116972589015,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.2595699595274196E-2,5.9796130138576195E-2,4.4284055521454674E-2,4.0410456641148847E-2,4.8008025850466492E-2,5.572572956253647E-2,4.8994087031170599E-2,5.9583777224706459E-2,5.4508291191262875E-4,5.9093887913041923E-4,8.8321924761368268E-4,7.3858892788598927E-4,6.5242087401736421E-3,5.6267841538722883E-3,3.8134145036048915E-3,2.3456613576393389E-3,3.7459449811085829E-2,3.2178477951792572E-2,2.3107246641693179E-2,1.4012018411457893E-2,1.323802614390427E-3,7.8807163951392853E-3,38.261167241982598,13.966342193259658,3.6862365262109864,7.9151425416839878,33.370104122006659,71.652789743259518,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7464435541757638E-2,4.3499157628868586E-2,3.2962059907474577E-2,2.7805893916768142E-2,6.1440433608815244E-3,3.9513350788812567E-2,4.7756396922394986E-2,4.4024667776766307E-2,5.3847553883619594E-2,4.7624151458809151E-4,5.5468943302909883E-4,8.1847969915878132E-4,6.9676357226804402E-4,5.4397646003469646E-3,4.523449612534149E-3,3.3058284084127761E-3,1.9122946604982331E-3,3.1976656301977005E-2,2.6480433282923717E-2,2.0477522710086203E-2,1.1693854260318546E-2,7.0036428430371401E-4,4.3363398969338439E-3,41.577091983845037,23.602870871626187,"-",13.964994672230533,"-",126.38302742319159,"-",9.402054800218357,84.015984360902266,null,2027,6.3107901364186827E-2,5.8439976205133838E-2,4.6035704767508817E-2,3.9965866163249195E-2,4.3069552359805703E-2,5.2054472645410542E-2,4.798688787667528E-2,5.8693833733145365E-2,5.1910325090101983E-4,6.0461148200171774E-4,8.9214287208307173E-4,7.5947229377216802E-4,6.4036908875284475E-3,5.3250048838752008E-3,3.8916212023835202E-3,2.2511532743385203E-3,3.7642919798687335E-2,3.1172766060657806E-2,2.410613973431348E-2,1.3766005235246995E-2,8.2446883548233226E-4,5.104739326670521E-3,48.229426701260238,29.569676627973287,"-",17.495345325370412,"-",158.33265675577442,"-",11.778894253713558,97.458541858646626]
[null,2028,4.6119085891799506E-2,4.5721862315536883E-2,3.1793867375658535E-2,3.0471618120983885E-2,5.7110827613390874E-3,3.9663907525075044E-2,4.2452681553800907E-2,4.4176383696858008E-2,4.7521104285340066E-2,5.4981624451788137E-4,4.8685275983298139E-4,8.6516922351931736E-4,6.4909555843603898E-4,4.9734812283019408E-3,4.4339932447169748E-3,3.0055901652119E-3,1.9681470620744762E-3,2.9721459109684257E-2,2.6390044099289703E-2,1.8933091277813875E-2,1.2234594467728049E-2,4.9778465064684578E-4,3.1863022038546946E-3,43.753064997789423,34.914945868235961,"-",18.019315607688412,"-",163.00079479780914,"-",5.4467286669280659,84.015984360902266,null,2028,6.1014474538474757E-2,6.0546862944498403E-2,4.4150827301273607E-2,4.2594275478670604E-2,4.3233659202331805E-2,4.6273422893642994E-2,4.815225822957523E-2,5.1798003671020679E-2,5.9929970652449079E-4,5.3066950821794971E-4,9.4303445363605595E-4,7.0751415869528252E-4,5.8547821019570455E-3,5.2196968476808242E-3,3.5381807424874493E-3,2.3169027214740737E-3,3.4988101663920308E-2,3.1066359913683842E-2,2.2288035052242496E-2,1.4402564607409461E-2,5.8599209074146688E-4,3.7509149543777471E-3,50.753555397435726,43.74144418372601,"-",22.574598593312043,"-",204.20739572269528,"-",6.8236616739274814,97.458541858646626]
[null,2029,4.7528342144830656E-2,4.76265679194183E-2,3.3005175091181387E-2,3.1447973335076818E-2,5.4323145982378192E-3,3.760773606385677E-2,3.8487403447139211E-2,4.0342240192048753E-2,4.2557823265784077E-2,5.5917817348349527E-4,4.8156539317875435E-4,8.0615453158733221E-4,6.1568686365100309E-4,4.5843563226920557E-3,4.1481135550407566E-3,2.8106734746856767E-3,1.8273760246408062E-3,2.7522506836345446E-2,2.4896573501851326E-2,1.7841381165214245E-2,1.1456260419003241E-2,3.1191355714788239E-4,2.0839665793915044E-3,47.326868267557316,48.557366842513801,"-",21.055067530763459,"-",190.38485883110295,"-",1.7037787190250602,84.015984360902266,null,2029,6.234528511794022E-2,6.2460916499784788E-2,4.5248612862384296E-2,4.3415474955098003E-2,4.099243230960388E-2,4.195126975738174E-2,4.3973041809333147E-2,4.6388027359704646E-2,6.0950420909700986E-4,5.2490627856484231E-4,8.7870843943019218E-4,6.7109868137959345E-4,5.3967042630730889E-3,4.8831592769939796E-3,3.3087248143999792E-3,2.1511870562071576E-3,3.2399495047745863E-2,2.9308246326379385E-2,2.1002873907690209E-2,1.3486309765250616E-2,3.671846394744872E-4,2.4532454572596791E-3,54.899167190366484,60.832669180301295,"-",26.377788602540463,"-",238.51415114360577,"-",2.1344939791945952,97.458541858646626]
[null,2030,4.7817896726340514E-2,4.7643863566470566E-2,3.510663340551505E-2,3.2264865221155639E-2,8.1459808062147691E-3,3.4319854030367178E-2,3.609705473271179E-2,3.9491714459304945E-2,4.0998614392520755E-2,4.4120230821116516E-4,4.1874161577974727E-4,6.2624767476053371E-4,5.2015076780420979E-4,3.8428213578143491E-3,3.4567705461207355E-3,2.4890762179850747E-3,1.5547211519883735E-3,2.391849104986337E-2,2.1490010711330162E-2,1.6305355839005782E-2,1.0098365571662158E-2,1.4926678656553721E-4,1.1276428367540683E-3,47.658567751527059,54.330767236740847,"-",19.710184412775405,"-",178.21270259137708,"-","-",84.015984360902266,null,2030,6.5880676631324089E-2,6.5675804795525178E-2,5.0916977450048355E-2,4.7571647943420454E-2,3.7408640893100226E-2,3.9345789658655851E-2,4.3045968760642393E-2,4.4688489687847624E-2,4.8091051595017004E-4,4.5642836119992456E-4,6.8260996548898177E-4,5.6696433690658866E-4,4.523769302419052E-3,4.0693102868933307E-3,2.9301405238120306E-3,1.8302177401207135E-3,2.8156847663899164E-2,2.5298040609377868E-2,1.9194664893677611E-2,1.1887795950960695E-2,1.7571686114495043E-4,1.3274611474268893E-3,55.283938591771381,68.065585194188941,"-",24.692919032325026,"-",223.2648738064772,"-","-",97.458541858646626]
[null,2031,4.8429382402169555E-2,4.8405631641877396E-2,3.5105427192922395E-2,3.2393674481661833E-2,7.9023138509701375E-3,3.1642124385063974E-2,3.3813127686296691E-2,3.5315216686969651E-2,3.7502101001654152E-2,4.6129811095675595E-4,4.3777171022685372E-4,6.3152444197628365E-4,5.2554308765679627E-4,2.6633726665746859E-3,2.4088751071410161E-3,1.7070913036421442E-3,1.0745423386981587E-3,1.804665480488428E-2,1.6286053791876604E-2,1.2206287016377057E-2,7.6022398139486639E-3,3.2298185556667255E-5,4.0200835648925042E-4,45.52768329487013,36.33109126930637,"-",4.4796966801573168,"-",40.501140217054129,"-","-",84.015984360902266,null,2031,6.6313672829196049E-2,6.6285713434180119E-2,5.0628712756870295E-2,4.7436437465174362E-2,3.4489915579719733E-2,3.6856309178063394E-2,3.8493586188796926E-2,4.0877290091803027E-2,5.0281494094286407E-4,4.7717116414727057E-4,6.8836164175414924E-4,5.7284196554590802E-4,3.1353223030917204E-3,2.8357277761264042E-3,2.0095878826475325E-3,1.2649512411154725E-3,2.1244522036309776E-2,1.9171942523797142E-2,1.4369241075679074E-2,8.9493567089803678E-3,3.8021424037308698E-5,4.7324423725914565E-4,52.812112622049348,45.51559114218702,"-",5.6121640009010862,"-",50.739828463925406,"-","-",97.458541858646626]
[null,2032,5.1090607456649756E-2,4.8114048608012841E-2,3.8098023290452004E-2,3.1486269685809011E-2,7.6492572985841509E-3,2.827548941797799E-2,3.159337137791992E-2,3.0124069825668679E-2,3.3996080129583411E-2,4.6053706928966603E-4,4.7032766290271421E-4,6.2694185585579758E-4,5.3880582387769757E-4,"-","-","-","-","-","-","-","-",1.4995554420161995E-5,2.8392750606846844E-4,48.247352001692406,27.500990640964673,"-","-","-","-","-","-",84.015984360902266,null,2032,6.9148568789861364E-2,6.5644563713245993E-2,5.3853698709413367E-2,4.6070342366027632E-2,3.082028346559601E-2,3.4436774801932718E-2,3.2835236109978863E-2,3.7055727341245924E-2,5.0198540552573597E-4,5.1265715256395856E-4,6.8336662288281946E-4,5.8729834802669035E-4,"-","-","-","-","-","-","-","-",1.7652766663414705E-5,3.3423946014380111E-4,55.966928321963188,34.453241075000541,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0730395575166835E-2,4.879581948561542E-2,3.7814905656252257E-2,3.3095824044912785E-2,6.8223007899385147E-3,2.6121348523898743E-2,2.8110237139319292E-2,2.9533573630581504E-2,3.1570653471488755E-2,4.3802485160331458E-4,4.2419946190399487E-4,5.797134747709987E-4,4.992985101252268E-4,"-","-","-","-","-","-","-","-",1.5025087034493022E-5,2.8448667989424022E-4,47.409698275514501,16.214116810225963,"-","-","-","-","-","-",84.015984360902266,null,2033,6.7751034161002033E-2,6.5473651188382095E-2,5.2546919428455789E-2,4.6991616555586951E-2,2.8472269891049631E-2,3.064015848185803E-2,3.2191595257333845E-2,3.4412012283922745E-2,4.7744708824761292E-4,4.6237741347535441E-4,6.3188768750038868E-4,5.442353760364972E-4,"-","-","-","-","-","-","-","-",1.7687532457005189E-5,3.3489771957149962E-4,54.995249999596815,20.313045539851085,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0794409683637916E-2,5.0480998581161653E-2,3.8504369602569095E-2,3.4686344184389331E-2,7.3760637322624941E-3,2.4349384281430388E-2,2.4886008794123282E-2,2.6990274370752465E-2,2.7637163454362901E-2,4.6644002286060651E-4,4.1854522719403695E-4,6.0911826161293983E-4,4.9586133855855836E-4,"-","-","-","-","-","-","-","-",1.5062358859858934E-5,2.8519238880811226E-4,61.040285783290528,6.9585925792951215,"-","-","-","-","-","-",84.015984360902266,null,2034,6.8478281305197966E-2,6.8109333755362919E-2,5.4010446121763762E-2,4.9515866599482539E-2,2.6540828866759125E-2,2.712574958559438E-2,2.9419399064120191E-2,3.0124508165255564E-2,5.0841962491806117E-4,4.5621429764150029E-4,6.6393890515810449E-4,5.4048885902882864E-4,"-","-","-","-","-","-","-","-",1.773140884982594E-5,3.357284801049098E-4,70.806731508617005,8.7177247833409286,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1947031945276299E-2,5.1410023449388276E-2,3.9403937504674628E-2,3.585056502165871E-2,8.0624519609357754E-3,2.1957351914182542E-2,2.1934117888313013E-2,2.417295145707013E-2,2.5193692697506431E-2,4.1684843534644047E-4,3.9669252692690134E-4,5.41686644862535E-4,4.6757053829839994E-4,"-","-","-","-","-","-","-","-",1.5108256680857475E-5,2.8606142328892957E-4,44.802426160603162,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.0643164454392865E-2,7.0010998053033485E-2,5.5877433678916573E-2,5.1694403591910236E-2,2.3933513586458972E-2,2.3908188498261186E-2,2.6348517088206444E-2,2.7461125040282013E-2,4.5436479452762014E-4,4.3239485435032248E-4,5.9043844290016315E-4,5.0965188674525596E-4,"-","-","-","-","-","-","-","-",1.7785439764705422E-5,3.3675150749572794E-4,51.970814346299662,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.276438388730096E-2,5.2185508238736154E-2,4.0363339124848199E-2,3.6673381462324073E-2,7.9779696786561535E-3,2.0072007579488148E-2,1.9841655801141139E-2,2.1956853267112129E-2,2.2827397148351757E-2,4.1343177675521496E-4,3.9105825873555675E-4,5.2804289414628885E-4,4.5737601785834816E-4,"-","-","-","-","-","-","-","-",1.514652921155341E-5,2.8678607966954427E-4,45.629423384712453,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.1505898617844718E-2,7.0824446204354227E-2,5.6907388723485337E-2,5.2563570563161931E-2,2.1878488261642081E-2,2.1627404823243844E-2,2.3932970061152224E-2,2.4881862891703417E-2,4.5064063666318434E-4,4.2625350202175687E-4,5.7556675461945493E-4,4.9853985946559948E-4,"-","-","-","-","-","-","-","-",1.7830494187840678E-5,3.3760457298698758E-4,52.930131126266438,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3594596317636772E-2,5.2972690681929724E-2,4.1346100122969277E-2,3.751508259545161E-2,7.8943726427077657E-3,1.8348546302197791E-2,1.7948809563968163E-2,1.9943919808455435E-2,2.0683353838802411E-2,4.1004312248148027E-4,3.8550401468355738E-4,5.1474279586336848E-4,4.4740377029156352E-4,"-","-","-","-","-","-","-","-",1.5184898694971077E-5,2.8751257176384565E-4,46.471685951958136,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.23848142601176E-2,7.1652706945763256E-2,5.7965884539755021E-2,5.3456010706361225E-2,1.9999915469395595E-2,1.9564202424725299E-2,2.1738872591216426E-2,2.254485568429463E-2,4.4694700350481352E-4,4.2019937600507756E-4,5.610696474910717E-4,4.8767010961780425E-4,"-","-","-","-","-","-","-","-",1.7875662743719958E-5,3.3845979948039919E-4,53.907155704271432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4437871587500027E-2,5.3771747230019186E-2,4.2352789249941153E-2,3.8376101848950343E-2,7.8116515770501717E-3,1.677306816822563E-2,1.6236536304851477E-2,1.8115525594092397E-2,1.8740687921662221E-2,4.0668224299050907E-4,3.8002865817912934E-4,5.0177769425646874E-4,4.3764894934456293E-4,"-","-","-","-","-","-","-","-",1.5223365376713007E-5,2.8824090422209948E-4,47.329495641642822,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.3280138669308506E-2,7.2495977075682061E-2,5.9053579741534197E-2,5.4372223333087812E-2,1.8282644303365937E-2,1.769782457228811E-2,1.9745922897560716E-2,2.0427349834611822E-2,4.4328364485965492E-4,4.1423123741525102E-4,5.4693768673955091E-4,4.7703735478557362E-4,"-","-","-","-","-","-","-","-",1.7920945721466557E-5,3.3931719245025555E-4,54.902214944305669,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5294415231968597E-2,5.4582856995697281E-2,4.3383989104535448E-2,3.9256882598455632E-2,7.7297973028417821E-3,1.5332866764613687E-2,1.4687609796026896E-2,1.6454752661564785E-2,1.6980485201498245E-2,4.0334891062893358E-4,3.7463106877363848E-4,4.8913915158546497E-4,4.2810681442755722E-4,"-","-","-","-","-","-","-","-",1.5261929503003892E-5,2.889710817063516E-4,48.203139434365596,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.4192102995978781E-2,7.3354456640240193E-2,6.0171149358764484E-2,5.5312719579807323E-2,1.6712824773428919E-2,1.6009494677669319E-2,1.7935680401105616E-2,1.850872886963309E-2,4.3965031258553762E-4,4.0834786496326598E-4,5.331616752281569E-4,4.6663642772603741E-4,"-","-","-","-","-","-","-","-",1.7966343410936183E-5,3.4017675738471715E-4,55.915641743864086,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.6164436020077882E-2,5.5406201793448337E-2,4.444029647055809E-2,4.0157878395642228E-2,7.6488007374213608E-3,1.4016326700845046E-2,1.3286447150423724E-2,1.4946234032622813E-2,1.538560798213893E-2,4.0004289960932527E-4,3.6931014193230757E-4,4.7681894263609754E-4,4.1877272831064734E-4,"-","-","-","-","-","-","-","-",1.5300591320692162E-5,2.8970310889045794E-4,49.092909608031498,"-","-","-","-","-","-","-",84.015984360902266,null,2040,7.5120942310928113E-2,7.4228348979339817E-2,6.131928523323342E-2,5.6278022675442463E-2,1.5277796103921101E-2,1.448222739396186E-2,1.6291395095558867E-2,1.6770312700531434E-2,4.3604676057416457E-4,4.0254805470621527E-4,5.1973264747334639E-4,4.5646227385860564E-4,"-","-","-","-","-","-","-","-",1.8011856102718814E-5,3.4103849978584714E-4,56.947775145316534,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.7048146005704979E-2,5.624196618030293E-2,4.5522322662224571E-2,4.1079553201777426E-2,7.5686528933002024E-3,1.2812829929378933E-2,1.2018952050915408E-2,1.3576011523997521E-2,1.3940528210534929E-2,3.9676398599490081E-4,3.6406478880818987E-4,4.6480904936696971E-4,4.0964215487025111E-4,"-","-","-","-","-","-","-","-",1.5339351077251573E-5,2.9043699046011424E-4,49.999103835633207,"-","-","-","-","-","-","-",84.015984360902266,null,2041,7.6066895663908896E-2,7.5117860773445622E-2,6.2498696423963766E-2,5.7268668215125385E-2,1.3965984623023038E-2,1.3100657735497796E-2,1.47978525611573E-2,1.5195175749483073E-2,4.3247274473444191E-4,3.9683061980092698E-4,5.06641863809997E-4,4.4650994880857375E-4,"-","-","-","-","-","-","-","-",1.8057484088140555E-5,3.4190242516964655E-4,57.998960449334518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7945760579253477E-2,5.7090337497207308E-2,4.6630693877944343E-2,4.2022381626634589E-2,7.4893448771648661E-3,1.1712670109871997E-2,1.0872372935122601E-2,1.2331406593622736E-2,1.2631176292436834E-2,3.9351194768435339E-4,3.5889393601935338E-4,4.5310165569137405E-4,4.0071065688466491E-4,"-","-","-","-","-","-","-","-",1.5378209020782786E-5,2.9117273111288613E-4,50.922025284837694,"-","-","-","-","-","-","-",84.015984360902266,null,2042,7.7030206143295685E-2,7.6023202091110936E-2,6.3710109622514569E-2,5.8285204440272721E-2,1.2766810419760478E-2,1.1850886499283635E-2,1.3441233187048783E-2,1.376798215875615E-2,4.2892802297594523E-4,3.9119439026109523E-4,4.9388080470359774E-4,4.3677461600428476E-4,"-","-","-","-","-","-","-","-",1.8103227659265496E-5,3.4276853906608964E-4,59.069549330411725,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8857498520151479E-2,5.7951505911016853E-2,4.7766051562719125E-2,4.2986849172889988E-2,7.4108678888903656E-3,1.0706974326423346E-2,9.8351747090448909E-3,1.1200903027258659E-2,1.1444804107928145E-2,3.9028656439680853E-4,3.5379652542922923E-4,4.4168914239055171E-4,3.9197389387768899E-4,"-","-","-","-","-","-","-","-",1.5417165400014951E-5,2.9191033555823928E-4,51.861982719411074,"-","-","-","-","-","-","-",84.015984360902266,null,2043,7.8011120936724077E-2,7.6944586437250787E-2,6.4954269578434698E-2,5.9328192525127839E-2,1.1670602015801447E-2,1.0720340432858931E-2,1.2208984299711938E-2,1.2474836477641679E-2,4.2541235519252135E-4,3.8563821271785987E-4,4.8144116520570137E-4,4.2725154432668103E-4,"-","-","-","-","-","-","-","-",1.8149087108897601E-5,3.4363684701915932E-4,60.159899954516838,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.9783582050175636E-2,5.8825664457122943E-2,4.8929052779364803E-2,4.3973452486128911E-2,7.3332132205636905E-3,9.7876315264838892E-3,8.8969226989034922E-3,1.0174040380027265E-2,1.0369860893104462E-2,3.8708761765690293E-4,3.4877151393008024E-4,4.3056408215507455E-4,3.8342762000926879E-4,"-","-","-","-","-","-","-","-",1.5456220464307311E-5,2.9264980851756943E-4,52.819290602515672,"-","-","-","-","-","-","-",84.015984360902266,null,2044,7.9009891392714346E-2,7.7882230802172714E-2,6.623193953511583E-2,6.0398206869918543E-2,1.066851836386744E-2,9.6976457418048063E-3,1.108970401422972E-2,1.1303148373483864E-2,4.2192550324602425E-4,3.8016095018378749E-4,4.693148495490313E-4,4.1793610581010302E-4,"-","-","-","-","-","-","-","-",1.819506273058257E-5,3.4450735458688278E-4,61.270377098918175,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0724236887614233E-2,5.9713009082722868E-2,5.0120370588771834E-2,4.4982699610589712E-2,7.2563722555175668E-3,8.9472271042815212E-3,8.0481776736990047E-3,9.2413171868838996E-3,9.3958807794574106E-3,3.8391489077998586E-4,3.4381787322954483E-4,4.1971923475112212E-4,3.7506768201212687E-4,"-","-","-","-","-","-","-","-",1.5495374463650785E-5,2.9339115472423266E-4,53.794269201913792,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.0026773083294755E-2,7.8836355711376649E-2,6.7543901676297494E-2,6.1495835400781504E-2,9.7524775436668588E-3,8.772513664331915E-3,1.0073035733703451E-2,1.0241510049608578E-2,4.184672309501846E-4,3.7476148182020389E-4,4.5749396587872315E-4,4.0882377339321834E-4,"-","-","-","-","-","-","-","-",1.8241154818609705E-5,3.4538006734136675E-4,62.401352274219995,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.167969230228245E-2,6.0613738690742415E-2,5.1340694439424142E-2,4.6015110250777501E-2,7.1803364673743405E-3,8.1789831011699413E-3,7.2804008823646564E-3,8.3941030464405215E-3,8.5133808960235462E-3,3.8076816885744178E-4,3.3893458964021235E-4,4.0914754230850865E-4,3.6689001717338281E-4,"-","-","-","-","-","-","-","-",1.5534627648669573E-5,2.9413437892357566E-4,54.787244697113444,"-","-","-","-","-","-","-",84.015984360902266,null,2046,8.106202586763997E-2,7.9807185276135048E-2,6.8890957583483181E-2,6.2621679876608355E-2,8.9150915802752358E-3,7.9356369617774765E-3,9.1495723206201692E-3,9.2795851766656664E-3,4.1503730405461156E-4,3.6943870270783147E-4,4.4597082111627449E-4,3.9991011871898729E-4,"-","-","-","-","-","-","-","-",1.8287363668013827E-5,3.4625499086883332E-4,63.553203848651592,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.2650181171403266E-2,6.1528055184420984E-2,5.2590730566401962E-2,4.707121603908223E-2,7.1050974190998775E-3,7.4767035406100076E-3,6.585868150146704E-3,7.6245587646603594E-3,7.7137690421997971E-3,3.7764723874213316E-4,3.3412066387218756E-4,3.9884212472739275E-4,3.5889065136018015E-4,"-","-","-","-","-","-","-","-",1.5573980270622767E-5,2.9487948587296616E-4,55.798549288491834,"-","-","-","-","-","-","-",84.015984360902266,null,2047,8.2115913956740311E-2,8.0794947244864773E-2,7.0273928704532779E-2,6.3776356202971993E-2,8.1496068592649094E-3,7.1785962836599078E-3,8.3107690534797926E-3,8.4080082559977801E-3,4.1163549022892515E-4,3.6419152362068445E-4,4.3473791595285814E-4,3.9119080998259638E-4,"-","-","-","-","-","-","-","-",1.8333689574577126E-5,3.4713213076965584E-4,64.726317174650518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.3635940036367633E-2,6.245616351256926E-2,5.3871202400099592E-2,4.815156080953896E-2,7.0306467620673812E-3,6.8347244569039395E-3,5.9575921699835171E-3,6.9255638195209555E-3,6.9892600323089556E-3,3.745518890339627E-4,3.2937511082860099E-4,3.8879627520068078E-4,3.5106569708836101E-4,"-","-","-","-","-","-","-","-",1.5613432581405949E-5,2.9562648034182329E-4,56.828521308433153,"-","-","-","-","-","-","-",84.015984360902266,null,2048,8.3188705979117719E-2,8.1799873055302258E-2,7.1693656833702962E-2,6.4960494753295003E-2,7.4498496580252946E-3,6.4937754652820345E-3,7.5488645632778417E-3,7.6182934352167619E-3,4.0826155904701938E-4,3.5901887080317508E-4,4.2378793996874207E-4,3.8266160982631354E-4,"-","-","-","-","-","-","-","-",1.8380132834831083E-5,3.480114926583944E-4,65.921084717782449,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.4637209160387718E-2,6.3398271715509547E-2,5.5182850984894505E-2,4.9256700877871235E-2,6.9569762351310137E-3,6.2478682146583546E-3,5.3892522071001814E-3,6.290650475482858E-3,6.3327998974286774E-3,3.7148191006555401E-4,3.2469695940402386E-4,3.7900345584920999E-4,3.4341135163324965E-4,"-","-","-","-","-","-","-","-",1.5652984833552808E-5,2.9637536711164824E-4,57.877505334517807,"-","-","-","-","-","-","-",84.015984360902266,null,2049,8.428067504760467E-2,8.2822197887494078E-2,7.315100460341406E-2,6.6174740697426265E-2,6.810176353977607E-3,5.8742849057391985E-3,6.8568090182763155E-3,6.9027518881972592E-3,4.0491528197145388E-4,3.5391968575038601E-4,4.1311376687563889E-4,3.7431837328024217E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.8426693746058368E-5,3.488930821638324E-4,67.137906188040645,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.5654232587057257E-2,6.4354590971709119E-2,5.6526435408010181E-2,5.0387205327961856E-2,6.8840776637092323E-3,5.7114017505573329E-3,4.8751305096156883E-3,5.7139439381312263E-3,5.7379972064973937E-3,3.6843709388804935E-4,3.2008525228574607E-4,3.694572934668705E-4,3.3592389518162714E-4,"-","-","-","-","-","-","-","-",1.5692637280236758E-5,2.9712615097605472E-4,58.945852304801001,"-","-","-","-","-","-","-",84.015984360902266,null,2050,8.539209882720232E-2,8.3862160717614487E-2,7.4646855988028102E-2,6.7419754337795207E-2,6.2254279081074932E-3,5.3138922554811004E-3,6.2281988925630373E-3,6.2544169550821597E-3,4.0159643233797385E-4,3.4889292499146326E-4,4.0270844987888886E-4,3.6615704574797359E-4,"-","-","-","-","-","-","-","-",1.8473372606294713E-5,3.4977690492901165E-4,68.377188673569151,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.6687258199833385E-2,6.532533564511693E-2,5.7902733238820815E-2,5.1543656304898509E-2,6.8119429588777234E-3,5.2209984006605838E-3,4.4100547854252449E-3,5.190107995246788E-3,5.1990608380252717E-3,3.6541723425702409E-4,3.1553904575787664E-4,3.6015157537289718E-4,3.2859968902399845E-4,"-","-","-","-","-","-","-","-",1.5732390175272555E-5,2.9787883674079976E-4,60.033919635219213,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.652325960403473E-2},8.4920004372622523E-2,7.6182116819930729E-2,6.8696211453317391E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.6908882567200366E-3},4.806959716113517E-3,5.6572177148189991E-3,5.6669763134475463E-3,3.9830478534015628E-4,3.4393755987608554E-4,3.9256521715645796E-4,3.5817366103615836E-4,"-","-","-","-","-","-","-","-",1.8520169714330855E-5,3.506629666112695E-4,69.639346776854282,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.7736537782454281E-2,6.6310723333214472E-2,5.9312540978852184E-2,5.2726649314745161E-2,6.7405641164718462E-3,4.7727030053594799E-3,3.9893461666496502E-3,4.7142956413280075E-3,4.7107435965427942E-3,3.6242212661851634E-4,3.110574095082267E-4,3.5108024536863218E-4,3.2143517378627423E-4,"-","-","-","-","-","-","-","-",1.5772243773117927E-5,2.9863342922381445E-4,61.142071339163863,"-","-","-","-","-","-","-",84.015984360902266,null,2052,8.7674444355415854E-2,8.599597558577074E-2,7.7757715318215459E-2,7.0004803651228659E-2,5.2022462758418335E-3,4.3483873216481192E-3,5.1385822490475283E-3,5.1347105202316458E-3,3.9504011801418283E-4,3.3905257636396714E-4,3.8267746745180914E-4,3.5036433942703892E-4,"-","-","-","-","-","-","-","-",1.8567085369714428E-5,3.5155127288227442E-4,70.924802753430072,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.8802327080307521E-2,6.7310974915791313E-2,6.0756674522739036E-2,5.3936793531193607E-2,6.6699332161984795E-3,4.3629000105583921E-3,3.6087721381510341E-3,4.2821042286977458E-3,4.2682911248250856E-3,3.5945156809517138E-4,3.0663942643793508E-4,3.4223739979612644E-4,3.1442686770000736E-4,"-","-","-","-","-","-","-","-",1.5812198328875194E-5,2.993899332552347E-4,62.270678149262118,"-","-","-","-","-","-","-",84.015984360902266,null,2053,8.8845944821046866E-2,8.7090325052978396E-2,7.9374602630277263E-2,7.1346238727029984E-2,4.7555610115086475E-3,3.9335616305846274E-3,4.6674936092805435E-3,4.6524373260593433E-3,3.9180220922373682E-4,3.3423697481734925E-4,3.7303876577777785E-4,3.4272528579300807E-4,"-","-","-","-","-","-","-","-",1.861411987275188E-5,3.5244182942806231E-4,72.233986653144058,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.9884885862763979E-2,6.8326314604456512E-2,6.2235969630405848E-2,5.5174712109253045E-2,6.6000424207571752E-3,3.9882843078136833E-3,3.26450395655497E-3,3.8895347302117405E-3,3.8673956144908797E-3,3.5650535747249948E-4,3.0228419247379802E-4,3.3361728369601549E-4,3.0757136491034378E-4,"-","-","-","-","-","-","-","-",1.585225409829291E-5,3.0014835367743226E-4,63.420117641405675,"-","-","-","-","-","-","-",84.015984360902266,null,2054,9.0038057575361111E-2,8.8203307490081567E-2,8.1033753386629118E-2,7.2721241032728048E-2,4.3472298955169152E-3,3.5583093126449177E-3,4.2395928559307971E-3,4.2154612197950591E-3,3.8859083964502448E-4,3.2948976979643984E-4,3.636428392286569E-4,3.3525278775227473E-4,"-","-","-","-","-","-","-","-",1.8661273524510417E-5,3.5333464194907329E-4,73.567336464030575,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.0984477986492545E-2,6.9356969992896797E-2,6.3751282410744126E-2,5.6441042506139245E-2,6.5308839749705205E-3,3.6458345782527032E-3,2.9530781313954597E-3,3.5329547366305288E-3,3.5041538642929882E-3,3.5358329518524629E-4,2.979908163832642E-4,3.2521428706216879E-4,3.0086533382086558E-4,"-","-","-","-","-","-","-","-",1.5892411337767494E-5,3.0090869534504561E-4,64.590774361068938,"-","-","-","-","-","-","-",84.015984360902266,null,2055,9.1251084101034344E-2,8.9335181690973417E-2,8.2736166269263292E-2,7.4130551853562418E-2,3.9739596902954467E-3,3.2188551632210513E-3,3.8509206629272767E-3,3.8195277120793574E-3,3.8540579175191849E-4,3.24809989857758E-4,3.5448357289776401E-4,3.2794321386474349E-4,"-","-","-","-","-","-","-","-",1.8708546626819897E-5,3.5422971616018775E-4,74.925298258839959,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5673159335479073E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3708001322766095E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0969885199036356E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8211162475874532E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":8.1352131004633361E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.7717544789037274E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.1948656858919397E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.899897924542293E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.6783976518890819E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.8721608035898541E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4371665766179646E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5003074216041666E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.8526432453704794E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":4.8372303239866115E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.2088531796627233E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.8541440687460833E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.7931120875345982E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.114057354570738E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6951457976809721E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9430008168936586E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2019445524175231E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.0853639279073412E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.5234570504468393E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.171894668010218},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.370502422269468},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":5.0383690379021324},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":7.9733696809471626},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":45.658952114418078},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":72.120403991382418},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.463552093258553},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.3343216031591404E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.1029832019025704E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.6034521718171031E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.2786953328464938E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2012123820050639E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.6624035976222155E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3408887377510997E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.1894534405591006E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4006552759129432E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0165115685135804E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.265335089548545E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.4693811374538241E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":5.6943875373970387E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":4.9546619630989582E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.3598983977278902E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1108515494457293E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.6658683178006739E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1727256330300407E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.2873005616472153E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4149291271059081E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.2776904159325223E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.8566136397860203E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.759397814891834},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.761765434619186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":5.8445080839664731},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":9.9890375362906028},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":52.964384452724978},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":90.352442120403893},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.614338062434316},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7245964995359109E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5538603567701862E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.3146483198345553E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9899436376198664E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":7.9518959355377675E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.0929132311478295E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4321289239017847E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.2684247230578641E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8605520577933541E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.4290512138968942E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.7522928340047845E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.6940663469165626E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.2778675621367205E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.4623387730664443E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.018516299761746E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.0517271346966208E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.2891290329921723E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.2348034251182342E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.938510283925942E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.4005485564935125E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.6671673313206115E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.4393923300135941E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.2144309528998328E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.80111604563772},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.611523934123042},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":3.4258771496768792},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":5.7224262765685383},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.046149964454852},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":51.759022881819561},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4746865501302526},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.4978921887851801E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.2969016015213722E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.8381011916407445E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.4558588397376135E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4612754219511351E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8310205270529469E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6525829481330702E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.2980017429947554E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.917665823147617E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.2699991890652145E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.3865323181390539E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8428756427290282E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.0758652036538183E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.5533973880795284E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.4152931829648622E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.5175626976383853E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.6308105920491858E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2820143062376196E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.648725760704163E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0202989382430624E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":8.7576526508920051E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.1384281177536805E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.809294612939752},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":22.063717184669347},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.9740174936251793},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":7.1690556392850633},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.013533958767624},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":64.84370386634356},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.617087310003182},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.270067453980657E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1367559778532426E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":4.0056850766183878E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.6077877919896029E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":7.7067652927193617E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.7185098129783647E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8635019465603935E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8435615498447114E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.1728716468586562E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7152858161733364E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7184778480942769E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.1746483931364167E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.1842017666704104E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.8353085603460412E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.6000481661678446E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0875747928236312E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.8333854793351943E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1846194510820725E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0275610653942904E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.4239955226458321E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.5942720917041269E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":4.0158815061316547E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.9011849099955882E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.598372091827642},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.3354760338510978},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.8159810670194085},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":3.033330537448772},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.456871649531525},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":27.436303607580886},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4922423226449038},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.111163817084952E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.9542295473877622E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.622732882454088E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.1543281989890832E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9631756961464178E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1212171217508296E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.0994820893307361E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4584300950759365E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.139661539628939E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1431408544227607E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7303667485186949E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.6507799256707485E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.1605252372393596E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.8835767012127869E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2802930461119787E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.0442613862733933E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3945340178138163E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.2096448861821591E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.7395275292586738E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.4083771063540972E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.7274957090181878E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.4152748760468052E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":55.214111626520051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.695484375208656},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":2.106538037742514},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.8001564973158213},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.089971113456567},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":34.372201159577337},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6278811818095358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"NH4","index":9,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,15,6,22],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,25,7,26],[6,27,6,30],[6,31,7,32],[6,33,8,33],[6,35,8,35],[7,62,7,63],[6,60,6,63],[6,64,7,65],[6,66,8,66],[7,15,7,18],[7,19,7,22],[7,27,7,28],[7,29,7,30],[7,48,7,51],[7,52,7,55],[7,60,7,61],[6,36,7,39],[6,40,7,43],[6,44,7,47],[6,48,6,55],[6,58,7,59]]}
[]
[null,"AESC 2021 Counterfactual #4 Results: Avoided Cost of Electricity (2021 $)"]
[null,"New Hampshire"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2794458038054213E-2,3.6689345244491738E-2,3.1914768845299375E-2,2.6266898162274795E-2,1.1059597763394999E-2,6.9242818784294932E-2,7.246607163816321E-2,7.1390103787877426E-2,7.3178247172950781E-2,6.5911707647255287E-4,1.4984110547867286E-3,1.0265094527653221E-3,8.0359589511239441E-4,2.7193139250847394E-3,2.1101387523912701E-3,1.8348944219239664E-3,1.0458933007772104E-3,2.126481862407081E-2,1.6469298337545065E-2,1.5329411856241201E-2,8.5939266005781098E-3,1.0503503681625749E-3,8.4046920053706779E-3,57.209291127733678,"-",11.521755907662032,"-",104.02045083055647,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.3396994489466021E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6210055708884273E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.0589424371755023E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.3940751003698486E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5474672474881488E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.8988018085597911E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.7815213128786406E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.9764289418516363E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.184376133550827E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6332680497175343E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1188953035142011E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.7591952567250993E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.2011763526097557E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4840553393150034E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1600377134888939E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2312255936749322E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.5032944484256161E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9387658002958053E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8045783637167141E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0116770394200553E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.2364724534009834E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.8940034287223633E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":13.365236852887955},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":120.66372296344549},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4976579984958832E-2,4.1634071521669071E-2,2.8825122516609319E-2,2.5371072608319875E-2,1.0907855330664046E-2,5.701220590113832E-2,5.7959179731844869E-2,5.6224687237604203E-2,6.263748779610559E-2,7.6055029622071086E-4,6.3581239752379993E-4,1.0063917354154691E-3,7.8589254508253581E-4,4.6514460937050663E-3,3.9242631715097386E-3,2.6127247204026727E-3,1.5827276015898924E-3,3.5661228262638858E-2,2.9973434765289259E-2,2.135085173609394E-2,1.271384007077216E-2,1.6186771125653262E-3,1.2686799659639352E-2,47.560050582486205,"-",8.5081383487927571,"-",77.376243197178738,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5787157253551262E-2,6.1852356290566554E-2,4.6773661521810214E-2,4.2707553969771883E-2,6.2143304432240774E-2,6.3175505907710913E-2,6.1284909088988586E-2,6.8274861697755096E-2,8.2899982288057485E-4,6.9303551330094195E-4,1.0969669916028615E-3,8.5662287413996411E-4,5.4756823415096044E-3,4.6196426055012648E-3,3.0756995408580266E-3,1.8631869325916215E-3,4.1980397910778469E-2,3.5284727405698518E-2,2.5134222663729788E-2,1.4966732531312988E-2,1.9055066969119023E-3,1.4934900559327446E-2,55.169658675683998,"-",9.8694404845995969,"-",89.756442108727327,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3080346413889102E-2,4.197616739577293E-2,2.6163525270443914E-2,2.5082367413048562E-2,1.0970604949912144E-2,5.7736133089810682E-2,6.5164309885104355E-2,5.2308950292850286E-2,7.3536231441485023E-2,6.3210094533819566E-4,6.1405851402362044E-4,7.8159651291554062E-4,6.7876554610602012E-4,5.4641335372728334E-3,4.83191961902831E-3,2.8851813518004621E-3,1.9093119645891264E-3,3.9743693227632486E-2,3.4990569769595886E-2,2.2341052118614625E-2,1.4531467661474371E-2,1.9583094873601697E-3,1.4574136982748674E-2,29.620613211469831,"-",10.733465111153341,"-",97.375996052895715,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.362877994546684E-2,6.2328940405340476E-2,4.3714298095403156E-2,4.2441559065677349E-2,6.2932385067893643E-2,7.1029097774763753E-2,5.7016755819206816E-2,8.015449227121868E-2,6.8899003041863333E-4,6.6932378028574638E-4,8.5194019907793939E-4,7.3985444525556199E-4,6.4323780000775802E-3,5.6881357755201277E-3,3.3964354873395049E-3,2.2476420447143197E-3,4.6786275667568968E-2,4.1190898732768287E-2,2.629988655403314E-2,1.7106443731087634E-2,2.305321928520392E-3,1.7156674056091743E-2,34.359911325304999,"-",12.450819528937876,"-",112.95615542135903,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5196449613337186E-2,4.4150850550176E-2,2.9269605741891871E-2,2.7831950065156014E-2,9.1289494391354684E-3,4.7619964530136907E-2,5.2322564688708273E-2,4.6173111163768418E-2,5.8208443465968401E-2,7.332684721021946E-4,6.1814815741030929E-4,8.8374572150371627E-4,7.0147451751872405E-4,5.6322409217484512E-3,4.9883706604972643E-3,3.1954158561110228E-3,2.0866437972750897E-3,3.6502817555480654E-2,3.2181675566066388E-2,2.1932260183381593E-2,1.4106474283421079E-2,1.7573846223946081E-3,1.1676116887732157E-2,32.940873738600693,"-",9.1894584782660118,"-",83.300971779912288,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.3951859764570809E-2,6.2720980547417468E-2,4.5202779159105387E-2,4.351037089645194E-2,5.1905761337849229E-2,5.7031595510692021E-2,5.0328691168507578E-2,6.3447203377905562E-2,7.9926263459139215E-4,6.7378149157723717E-4,9.6328283643905082E-4,7.6460722409540927E-4,6.6302740130822777E-3,5.8723099415373811E-3,3.7616435458138965E-3,2.4563970781522359E-3,4.2971116826311835E-2,3.7884268476373356E-2,2.5818656687876813E-2,1.6606141526443297E-2,2.0687931774829331E-3,1.3745124800238297E-2,38.211413536776803,"-",10.659771834788573,"-",96.629127264698241,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5425649835295699E-2,4.4473535416761634E-2,2.9927990530451989E-2,2.8234180701518546E-2,6.9488580168692608E-3,4.8126408492885867E-2,5.3274668315804262E-2,4.9097379122989615E-2,5.8374891558938449E-2,5.421435530902505E-4,5.3977588181595602E-4,8.5632813073912043E-4,7.0783482962858899E-4,5.5510331758206327E-3,4.9342091246414484E-3,3.1961370105750707E-3,2.0761368426574565E-3,3.2889027122729696E-2,2.9106277025696448E-2,2.0009365762794058E-2,1.2806235134363181E-2,1.5725419337316924E-3,9.5774958969649746E-3,31.057680707974598,"-",6.2585146436328305,"-",56.739492567877001,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.1655270643568592E-2,6.0534441550070296E-2,4.341142610990658E-2,4.1417473179286131E-2,5.24577852572456E-2,5.806938846422665E-2,5.3516143244058685E-2,6.3628631799242913E-2,5.9093647286837306E-4,5.8835571117939211E-4,9.3339766250564137E-4,7.7153996429516207E-4,6.53467625457605E-3,5.8085509815279136E-3,3.762492488848974E-3,2.4440282911763582E-3,3.8716962728877403E-2,3.4263909314649864E-2,2.3555025375961169E-2,1.507550000017234E-2,1.8511963643889485E-3,1.127462816990717E-2,36.026909621250532,"-",7.2598769866140831,"-",65.817811378737318,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.6674435034982635E-2,4.4296900723963042E-2,3.1119398849701552E-2,2.7829285183584559E-2,6.4983194134877855E-3,4.4044313483213984E-2,5.1124816287552291E-2,4.494896196619546E-2,5.4664329892945521E-2,5.0007606597488876E-4,5.4214576067010932E-4,8.1029288771897483E-4,6.7760452099632036E-4,5.5420739800860737E-3,4.7798032495298031E-3,3.2393742405115752E-3,1.9925767372098906E-3,3.1820441083772293E-2,2.7334759907245737E-2,1.9628886432447552E-2,1.1902835874551971E-2,1.124535010525337E-3,6.6944583716779509E-3,32.983764863778106,11.148102006114032,3.1777901088025748,6.3179617989176151,28.767331139660914,57.194116972589015,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.2594966536739391E-2,5.9796133145807125E-2,4.4283577939426499E-2,4.0410456131673572E-2,4.8008301696703247E-2,5.5726049753432004E-2,4.8994368543153054E-2,5.958411958331062E-2,5.4508291191262875E-4,5.9093887913041923E-4,8.8321924761368268E-4,7.3858892788598927E-4,6.5241294893573273E-3,5.6267843853464849E-3,3.8133913559302269E-3,2.3456613350434836E-3,3.7459023243816753E-2,3.2178479362809688E-2,2.3107125108277258E-2,1.4012018391522583E-2,1.323802614390427E-3,7.8807163951392853E-3,38.261167241982598,13.966342193259658,3.6862365262109864,7.9151425416839878,33.370104122006659,71.652789743259518,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7433311835993017E-2,4.3471570341480442E-2,3.2877390959479509E-2,2.7775889025065229E-2,6.1440433608815244E-3,3.9548029487672165E-2,4.779831009033518E-2,4.4063305810892656E-2,5.3894812925644062E-2,4.7624151458809151E-4,5.5468943302909883E-4,8.1847969915878132E-4,6.9676357226804402E-4,5.4359437614092182E-3,4.5203645578764454E-3,3.2955716310120128E-3,1.9101654640072342E-3,3.1954217893941754E-2,2.6462998321156863E-2,2.0418339003385633E-2,1.1681055117082775E-2,7.0036428430371401E-4,4.3363398969338439E-3,41.215868994396303,23.397808440152289,"-",13.964994672230533,"-",126.38302742319159,"-",9.3103352469732652,84.015984360902266,null,2027,6.3071262537760714E-2,5.8407500450420508E-2,4.5936032481929019E-2,3.993054440473652E-2,4.3107352141562666E-2,5.2100157998465353E-2,4.8029003333872999E-2,5.874534608895203E-2,5.1910325090101983E-4,6.0461148200171774E-4,8.9214287208307173E-4,7.5947229377216802E-4,6.3991929959309321E-3,5.3213731575321522E-3,3.8795469240273418E-3,2.2486467842293169E-3,3.7616505304748242E-2,3.1152241623665863E-2,2.403646867478557E-2,1.3750938083829845E-2,8.2446883548233226E-4,5.104739326670521E-3,47.810408033499705,29.312774413822787,"-",17.495345325370412,"-",158.33265675577442,"-",11.663987997408105,97.458541858646626]
[null,2028,4.6092369040236711E-2,4.5696906715493597E-2,3.172392072561131E-2,3.0400260031152003E-2,5.7110827613390874E-3,3.9703308357628454E-2,4.2494852663550679E-2,4.4220267076117974E-2,4.7568310200983045E-2,5.4981624451788137E-4,4.8685275983298139E-4,8.6516922351931736E-4,6.4909555843603898E-4,4.9702044112450378E-3,4.4311967809442052E-3,2.9971959320539377E-3,1.963267155871317E-3,2.9701814150130765E-2,2.6373411181712762E-2,1.888304307738059E-2,1.220589235858319E-2,4.9778465064684578E-4,3.1863022038546946E-3,43.431536936417174,34.658366475260905,"-",18.019315607688412,"-",163.00079479780914,"-",5.3947001884597947,84.015984360902266,null,2028,6.0983023460815036E-2,6.0517485212127443E-2,4.406848610483801E-2,4.2510272735320515E-2,4.327660610981502E-2,4.6319389403270246E-2,4.8200091112968593E-2,5.1849458119071525E-2,5.9929970652449079E-4,5.3066950821794971E-4,9.4303445363605595E-4,7.0751415869528252E-4,5.8509246329176597E-3,5.2164048505275191E-3,3.5282990512138959E-3,2.3111580958917149E-3,3.4964975617533943E-2,3.1046779643112268E-2,2.2229118310692433E-2,1.4368776484524134E-2,5.8599209074146688E-4,3.7509149543777471E-3,50.380582846243918,43.42000152020686,"-",22.574598593312043,"-",204.20739572269528,"-",6.7584803961024313,97.458541858646626]
[null,2029,4.7482503960378002E-2,4.7602828452478131E-2,3.2921370778208753E-2,3.1409266801366222E-2,5.4323145982378192E-3,3.7916464781237641E-2,3.8803353513406955E-2,4.0673416949129126E-2,4.2907188145633747E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,4.580075037020989E-3,4.1460090690974387E-3,2.8019694965797318E-3,1.8249784734823732E-3,2.7497188263720933E-2,2.488452847873893E-2,1.7789757071936193E-2,1.1442149024007427E-2,3.1191355714788239E-4,2.0839665793915044E-3,46.997066198268286,48.218989919423265,"-",21.055067530763459,"-",190.38485883110295,"-",1.6875461523074895,84.015984360902266,null,2029,6.2291324407202552E-2,6.2432970399302824E-2,4.5149958425152917E-2,4.3369909623613888E-2,4.1328946611549032E-2,4.2295655329613581E-2,4.4334024474550753E-2,4.6768835078740786E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,5.3916643335811089E-3,4.8806818761415053E-3,3.2984784913736606E-3,2.1483646589834501E-3,3.2369690024052288E-2,2.9294066925171471E-2,2.0942102025083287E-2,1.3469697831061545E-2,3.671846394744872E-4,2.4532454572596791E-3,54.516596789991205,60.408750571053467,"-",26.377788602540463,"-",238.51415114360577,"-",2.1141578196108228,97.458541858646626]
[null,2030,4.7785516567494912E-2,4.7628803994940162E-2,3.5030567624793271E-2,3.2215685229513402E-2,8.1459808062147691E-3,3.4597078779790666E-2,3.6388635138163046E-2,3.9810715834881834E-2,4.1329788021395177E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,3.8402495114758417E-3,3.4553991846532476E-3,2.482585826344899E-3,1.5520480058059428E-3,2.390265951763523E-2,2.1481268250728977E-2,1.6266186188560249E-2,1.0082395995947492E-2,1.4926678656553721E-4,1.1276428367540683E-3,47.319633852410078,53.944382591747491,"-",19.710184412775405,"-",178.21270259137708,"-","-",84.015984360902266,null,2030,6.5842558708331056E-2,6.565807666791959E-2,5.082743281298268E-2,4.7513753257259213E-2,3.7710815869971825E-2,3.9663612300597721E-2,4.3393680260021203E-2,4.5049468943320743E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,4.5207417249093617E-3,4.067695920173804E-3,2.9225000347732153E-3,1.8270709124347561E-3,2.8138210784160195E-2,2.5287748984758156E-2,1.9148554381173126E-2,1.1868996566429389E-2,1.7571686114495043E-4,1.3274611474268893E-3,54.890775268795686,67.581522510941255,"-",24.692919032325026,"-",223.2648738064772,"-","-",97.458541858646626]
[null,2031,4.8394656341453346E-2,4.8384981741543903E-2,3.505450713925045E-2,3.2359923115228402E-2,7.9023138509701375E-3,3.1896395651292597E-2,3.4084844802610252E-2,3.5599004360479108E-2,3.7803462142640805E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,2.6611556941041033E-3,2.4076714544427947E-3,1.7039893363326663E-3,1.0732480694603597E-3,1.8031561483718327E-2,1.6277965452186717E-2,1.2186122620591334E-2,7.594202609322997E-3,3.2298185556667255E-5,4.0200835648925042E-4,45.203512192004567,36.072402729219654,"-",4.4796966801573168,"-",40.501140217054129,"-","-",84.015984360902266,null,2031,6.6272793310520925E-2,6.6261404371507543E-2,5.056876966968768E-2,4.7396705356608927E-2,3.4767071259908931E-2,3.7152480834845181E-2,3.8802914752922232E-2,4.1205773735478478E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,3.1327124830993506E-3,2.8343108361700581E-3,2.0059362467308153E-3,1.2634276273687356E-3,2.1226754178633216E-2,1.9162420930314207E-2,1.4345503548960121E-2,8.9398953116950342E-3,3.8021424037308698E-5,4.7324423725914565E-4,52.436074142725296,45.191506139166378,"-",5.6121640009010862,"-",50.739828463925406,"-","-",97.458541858646626]
[null,2032,5.1054870472451691E-2,4.8089404712672777E-2,3.802361016627382E-2,3.1457167213222934E-2,7.6492572985841509E-3,2.8510271084832318E-2,3.1855702624746705E-2,3.037420092761204E-2,3.4278361940566396E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.4995554420161995E-5,2.8392750606846844E-4,47.908879221368153,27.30806115617985,"-","-","-","-","-","-",84.015984360902266,null,2032,6.9106499212063396E-2,6.5615552919651668E-2,5.3766099579630813E-2,4.6036082935299309E-2,3.107619548246723E-2,3.4722715860973911E-2,3.3107879011097123E-2,3.7363414515217373E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",1.7652766663414705E-5,3.3423946014380111E-4,55.574299896787053,34.211539016462112,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0655959342516058E-2,4.8773626180792014E-2,3.737051013539304E-2,3.3001952621683713E-2,6.8223007899385147E-3,2.6426420562135591E-2,2.8438537469279948E-2,2.987849715149607E-2,3.1939368110941793E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.5025087034493022E-5,2.8448667989424022E-4,46.99706619826415,16.072996639806345,"-","-","-","-","-","-",84.015984360902266,null,2033,6.7663407827925529E-2,6.5447525229943987E-2,5.2023777021300309E-2,4.6881111116161694E-2,2.8804798412727796E-2,3.0998005841515144E-2,3.2567561895130721E-2,3.4813911240926559E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",1.7687532457005189E-5,3.3489771957149962E-4,54.516596789986409,20.13625019034939,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.068107735013079E-2,5.0436114658618261E-2,3.8060878162410924E-2,3.4621141344771893E-2,7.3760637322624941E-3,2.4660327030811439E-2,2.5203804263040627E-2,2.7334941407191289E-2,2.7990091293944738E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.5062358859858934E-5,2.8519238880811226E-4,59.35266240602914,6.7662035142873229,"-","-","-","-","-","-",84.015984360902266,null,2034,6.8344866482193387E-2,6.805649640174484E-2,5.3488367998409558E-2,4.9439109816684888E-2,2.6879756463584471E-2,2.7472146646714286E-2,2.9795086133838508E-2,3.0509199510399768E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",1.773140884982594E-5,3.357284801049098E-4,68.849088390993799,8.4766997626991589,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1843394381348246E-2,5.1365150159770258E-2,3.9102305646593657E-2,3.535564097242809E-2,8.0624519609357754E-3,2.2294080125690206E-2,2.2270489793103559E-2,2.4543657120613439E-2,2.5580051996043955E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.5108256680857475E-5,2.8606142328892957E-4,44.478858839779988,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.0521162314136757E-2,6.995817321649514E-2,5.5522352655583654E-2,5.1111779001155946E-2,2.4300547337002328E-2,2.4274833874482881E-2,2.6752586261468651E-2,2.7882256675687913E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",1.7785439764705422E-5,3.3675150749572794E-4,51.595476254144785,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2641215125676356E-2,5.2133753558752723E-2,3.9977678228031943E-2,3.6095722635401561E-2,7.9779696786561535E-3,2.0410863115734906E-2,2.0176120059269258E-2,2.232785517216972E-2,2.3212631725761063E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.514652921155341E-5,2.8678607966954427E-4,45.200559001632634,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.1360904351660231E-2,7.0763520595077734E-2,5.6453388715753235E-2,5.1883550592108744E-2,2.2247840796151049E-2,2.1991970864603493E-2,2.4337362137664995E-2,2.5301768581079562E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",1.7830494187840678E-5,3.3760457298698758E-4,52.432648441893853,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3451313575731026E-2,5.2913857969278812E-2,4.087264753512778E-2,3.6851296051679597E-2,7.8943726427077657E-3,1.8686724492803893E-2,1.8278709827572154E-2,2.0312095876318447E-2,2.1064314948192459E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.5184898694971077E-5,2.8751257176384565E-4,45.933969246369692,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.2216141816346155E-2,7.1583449076430605E-2,5.7408536153348011E-2,5.2674601187032814E-2,2.0368529697156246E-2,1.9923793712053651E-2,2.2140184505187108E-2,2.2960103293529783E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",1.7875662743719958E-5,3.3845979948039919E-4,53.283404325788837,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4273878673776518E-2,5.3705635486952966E-2,4.1787652274398415E-2,3.7622685502260438E-2,7.8116515770501717E-3,1.7108226648228343E-2,1.6559736558818025E-2,1.8478319377626996E-2,1.9114823751079726E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.5223365376713007E-5,2.8824090422209948E-4,46.679279578162443,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.3087086211273189E-2,7.2418150331744507E-2,5.8388300493925287E-2,5.348530160976446E-2,1.8647967046568896E-2,1.8050112849111649E-2,2.0141368121613427E-2,2.0835157888676903E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",1.7920945721466557E-5,3.3931719245025555E-4,54.147964310668428,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5109102269719615E-2,5.4509260782535478E-2,4.2723140973563452E-2,3.8410222056151647E-2,7.7297973028417821E-3,1.5663067069879664E-2,1.5002419617373936E-2,1.6810096264840622E-2,1.7345756932208932E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.5261929503003892E-5,2.889710817063516E-4,47.436683084130884,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.3973952576819282E-2,7.3267819178106125E-2,5.9393198938984253E-2,5.4316030789407076E-2,1.7072743106168835E-2,1.6352637382937591E-2,1.8323004928676279E-2,1.8906875056107737E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",1.7966343410936183E-5,3.4017675738471715E-4,55.02655237759182,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.5957179165855485E-2,5.5324911140475865E-2,4.3679572201409424E-2,3.9214243712460052E-2,7.6488007374213608E-3,1.4339982458728662E-2,1.3591556458421776E-2,1.5292480374343316E-2,1.5740416310889547E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.5300591320692162E-5,2.8970310889045794E-4,48.206375984366701,"-","-","-","-","-","-","-",84.015984360902266,null,2040,7.4876959542137522E-2,7.4132653622660638E-2,6.0423760623591616E-2,5.5167175926400407E-2,1.5630580880014244E-2,1.4814796539679737E-2,1.6668803608034216E-2,1.7157053778869606E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",1.8011856102718814E-5,3.4103849978584714E-4,55.91939614186537,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.6818307162302142E-2,5.615276649802288E-2,4.4657414792576386E-2,4.0035095545456006E-2,7.5686528933002024E-3,1.3128660944834069E-2,1.231337422055139E-2,1.3911874882525708E-2,1.4283649114214012E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.5339351077251573E-5,2.9043699046011424E-4,48.988557682767912,"-","-","-","-","-","-","-",84.015984360902266,null,2041,7.5796329377455091E-2,7.5012854907465551E-2,6.1480526879813924E-2,5.6039132662103815E-2,1.4310240429869137E-2,1.3421577900401016E-2,1.5163943621953023E-2,1.5569177534493274E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",1.8057484088140555E-5,3.4190242516964655E-4,56.826726912010777,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7692687103134098E-2,5.6993009484919699E-2,4.5657148077376773E-2,4.0873129852674168E-2,7.4893448771648661E-3,1.2019661718588492E-2,1.1155395274938605E-2,1.2655910487337187E-2,1.2961704950385566E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.5378209020782786E-5,2.9117273111288613E-4,49.783430818698307,"-","-","-","-","-","-","-",84.015984360902266,null,2042,7.6732288047207955E-2,7.5908627555045946E-2,6.2564051506086418E-2,5.693230525196652E-2,1.3101431273261457E-2,1.215938084968308E-2,1.3794942431197535E-2,1.4128258395920268E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",1.8103227659265496E-5,3.4276853906608964E-4,57.74877974969003,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8580522923225978E-2,5.7845825463693136E-2,4.6679262116759129E-2,4.1728706306114444E-2,7.4108678888903656E-3,1.1004341450843037E-2,1.010631541859775E-2,1.1513334587610386E-2,1.1762106019088845E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.5417165400014951E-5,2.9191033555823928E-4,50.591201319485108,"-","-","-","-","-","-","-",84.015984360902266,null,2043,7.768506526402337E-2,7.6820179414661294E-2,6.3674901042650597E-2,5.7847106742359669E-2,1.1994732181418912E-2,1.1015883806271548E-2,1.2549534700495321E-2,1.2820695560806842E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",1.8149087108897601E-5,3.4363684701915932E-4,58.685793530602723,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.9482021695817004E-2,5.871140257054569E-2,4.7724257942531913E-2,4.2602192106607907E-2,7.3332132205636905E-3,1.0074786928443016E-2,9.1558935226299029E-3,1.0473910467278887E-2,1.067352933382199E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.5456220464307311E-5,2.9264980851756943E-4,51.412078453768451,"-","-","-","-","-","-","-",84.015984360902266,null,2044,7.8654894543563364E-2,7.7747721709293963E-2,6.4813655053196154E-2,5.8783959151146412E-2,1.0981517752002888E-2,9.9799239396665945E-3,1.1416562409333987E-2,1.163414697386597E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",1.819506273058257E-5,3.4450735458688278E-4,59.6380110063714,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0397393680807453E-2,5.9589931756859491E-2,4.8792647802965119E-2,4.3493962141413996E-2,7.2563722555175668E-3,9.2237533801489118E-3,8.2948515582118715E-3,9.5283255812461595E-3,9.6856998444895554E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.5495374463650785E-5,2.9339115472423266E-4,52.246274885716502,"-","-","-","-","-","-","-",84.015984360902266,null,2045,7.9642013260241826E-2,7.8691469083370269E-2,6.5980906412845833E-2,5.9743293652067847E-2,1.0053891184362314E-2,9.0413881984509406E-3,1.0385874883558315E-2,1.0557412830493617E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",1.8241154818609705E-5,3.4538006734136675E-4,60.605678867431138,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.1326852373798355E-2,6.0481606831321304E-2,4.9884955413890139E-2,4.440439914511661E-2,7.1803364673743405E-3,8.4446080122665777E-3,7.5147840243785149E-3,8.6681081212084156E-3,8.789293451442871E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.5534627648669573E-5,2.9413437892357566E-4,53.094006730120221,"-","-","-","-","-","-","-",84.015984360902266,null,2046,8.0646662703828503E-2,7.9651639651224515E-2,6.7177261602624549E-2,6.0725550763024362E-2,9.20462273337057E-3,8.1911145865725815E-3,9.4482378521171737E-3,9.5803298620727294E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",1.8287363668013827E-5,3.4625499086883332E-4,61.589047806939455,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.2270614555885853E-2,6.1386624502677851E-2,5.1001716215420899E-2,4.5333893863888183E-2,7.1050974190998775E-3,7.7312783139140704E-3,6.8080758934314506E-3,7.8855511139169793E-3,7.9758489955196171E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.5573980270622767E-5,2.9487948587296616E-4,53.955493608382106,"-","-","-","-","-","-","-",84.015984360902266,null,2047,8.1669088136953227E-2,8.0628455046316758E-2,6.8403341010557867E-2,6.1731180538333555E-2,8.4270933621663369E-3,7.4208027238402818E-3,8.5952507141695087E-3,8.6936754051163828E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",1.8333689574577126E-5,3.4713213076965584E-4,62.588372585723242,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.3228900344221878E-2,6.2305184423130919E-2,5.2143477634422161E-2,4.6282845223192169E-2,7.0306467620673812E-3,7.078204729026219E-3,6.1678282729563418E-3,7.1736433718513149E-3,7.2376883933586529E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.5613432581405949E-5,2.9562648034182329E-4,54.830958705413387,"-","-","-","-","-","-","-",84.015984360902266,null,2048,8.2709538853523723E-2,8.1622140471215451E-2,6.9659779239547512E-2,6.2760642765047558E-2,7.715243154638579E-3,6.7229328175224127E-3,7.8192712753179343E-3,7.889080348760933E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",1.8380132834831083E-5,3.480114926583944E-4,63.603912098279523,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.4201933243352882E-2,6.3237489232381802E-2,5.3310799352853613E-2,4.7251660498995991E-2,6.9569762351310137E-3,6.4802973262315256E-3,5.5877910587605658E-3,6.5260066776669555E-3,6.5678441641491732E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.5652984833552808E-5,2.9637536711164824E-4,55.720628827454405,"-","-","-","-","-","-","-",84.015984360902266,null,2049,8.376826823807125E-2,8.263292474835611E-2,7.0947225422175519E-2,6.3814407163414313E-2,7.0635240855923638E-3,6.090692254049017E-3,7.1133472786569819E-3,7.158950138922599E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.8426693746058368E-5,3.488930821638324E-4,64.635929439847104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.5189940197348611E-2,6.4183744602334822E-2,5.4504253582121326E-2,4.8240755492567913E-2,6.8840776637092323E-3,5.9328961288946502E-3,5.0623019212885168E-3,5.9368386396329506E-3,5.959993663740862E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.5692637280236758E-5,2.9712615097605472E-4,56.624734460833189,"-","-","-","-","-","-","-",84.015984360902266,null,2050,8.4845533826037295E-2,8.3661040371587073E-2,7.2266343542591746E-2,6.4892953591569463E-2,6.4668567804951694E-3,5.5179090942044833E-3,6.4711541171999162E-3,6.4963930934775404E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",1.8473372606294713E-5,3.4977690492901165E-4,65.684691974566491,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.6193151642733164E-2,6.5144159282469721E-2,5.572442534357102E-2,4.9250554708932803E-2,6.8119429588777234E-3,5.4317347961443741E-3,4.5862310298992711E-3,5.4008607060817889E-3,5.4083994053523397E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.5732390175272555E-5,2.9787883674079976E-4,57.543509831677405,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.5941597365016359E-2},8.4706723558514233E-2,7.3617812765642665E-2,6.599677225454656E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.9205909277973683E-3},4.9989918225902055E-3,5.8869381696291505E-3,5.8951553518340506E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",1.8520169714330855E-5,3.506629666112695E-4,66.750471404745781,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.72118015622305E-2,6.611894514589306E-2,5.6971912755260673E-2,5.0281491539063472E-2,6.7405641164718462E-3,4.9729073718238793E-3,4.1549309754044129E-3,4.9132708731160143E-3,4.9078549035664462E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.5772243773117927E-5,2.9863342922381445E-4,58.477192966595176,"-","-","-","-","-","-","-",84.015984360902266,null,2052,8.7056724876968417E-2,8.5770214303655987E-2,7.5002327773403529E-2,6.7126363917696177E-2,5.4204690352880293E-3,4.5288747631908105E-3,5.3554652516964564E-3,5.3495618448874266E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",1.8567085369714428E-5,3.5155127288227442E-4,67.833543841250403,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.824612753933712E-2,6.7108317236078643E-2,5.8247327325153017E-2,5.1334008445885683E-2,6.6699332161984795E-3,4.5528378422109864E-3,3.764191402009294E-3,4.4697006618642154E-3,4.4536355304350935E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.5812198328875194E-5,2.993899332552347E-4,59.426025754340515,"-","-","-","-","-","-","-",84.015984360902266,null,2053,8.8191186721416515E-2,8.6851756432420643E-2,7.6420599109278994E-2,6.8282240124605487E-2,4.9625932480099758E-3,4.1029686281901304E-3,4.8719737214319948E-3,4.8544627281742522E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",1.861411987275188E-5,3.5244182942806231E-4,68.934189875034988,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.9296370813734562E-2,6.8112493814307382E-2,5.9551294250871675E-2,5.2408557154176749E-2,6.6000424207571752E-3,4.1682522652469996E-3,3.410197905774251E-3,4.0661759798313627E-3,4.0414539198255946E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.585225409829291E-5,3.0014835367743226E-4,60.39025400847931,"-","-","-","-","-","-","-",84.015984360902266,null,2054,8.9345257659643698E-2,8.7951597655918007E-2,7.7873353529841496E-2,6.9464923419612218E-2,4.5433949691192303E-3,3.7171157172939339E-3,4.4321318180161858E-3,4.4051847726098983E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",1.8661273524510417E-5,3.5333464194907329E-4,70.052694649835999,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.0362776337554597E-2,6.9131696407816995E-2,6.0884452726167812E-2,5.3505598844439159E-2,6.5308839749705205E-3,3.8161532540546806E-3,3.0894947983621085E-3,3.6990815156873742E-3,3.6674194990711311E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.5892411337767494E-5,3.0090869534504561E-4,61.370127531072079,"-","-","-","-","-","-","-",84.015984360902266,null,2055,9.0519216919904583E-2,8.9069989626617482E-2,7.9361334364580066E-2,7.0674947575009098E-2,4.1596070469196019E-3,3.3675493302146985E-3,4.0319988520992386E-3,3.9974872539875334E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",1.8708546626819897E-5,3.5422971616018775E-4,71.189347936043603,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.56597981025368E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3699078073506537E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0938848099727655E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8192891904314159E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":8.1352131004633361E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.7781634290843804E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2015824717403715E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9070105424235184E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.685923873849634E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.8789913794333993E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4433126650863422E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5100881331880661E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.860397666987642E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":4.8358582366642483E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.2079382466566782E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":2.8507773626575378E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.7919401514466435E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.1132385580945752E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6946096757649821E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9410074503397642E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2012499345407697E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.0853639279073412E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.5234570504468393E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.034202777183374},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.251185737838814},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":5.0383690379021324},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":7.9733696809471626},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":45.658952114418078},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":72.120403991382418},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.447816438603889},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.3327487188171758E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.1019327569997318E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.5997984844864837E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.2765445211624072E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2081981377019741E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.669724894197007E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3486414912416368E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.197657022496101E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4081006035824066E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0232108049441127E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.275996065174994E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.4778334570165298E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":5.6927723162011543E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":4.9535849039642416E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":3.3559351113204533E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.1094719462829881E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.6649044305889347E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1720945103105365E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.2849539705399706E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4141114229413942E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.2776904159325223E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.8566136397860203E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.599675221532706},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.612285492364467},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":5.8445080839664731},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":9.9890375362906028},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":52.964384452724978},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":90.352442120403893},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.594624434282952},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7213827993959748E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5522506435929651E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.3041666484235593E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9841619585374034E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":7.9518959355377675E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1064873770710685E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4463935415237361E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.2834515411111392E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8764851628733369E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.4438202043560801E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.7661668267544499E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7142107996416636E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.294548625048116E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.4612616186422522E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.0178158978218343E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.0492361635358193E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.2882479861060631E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.2341485103598391E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9380931367085248E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.3990620013389377E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.6619214797251428E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":7.4393923300135941E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.2144309528998328E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.510627378838912},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.47822378840177},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":3.4258771496768792},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":5.7224262765685383},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.046149964454852},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":51.759022881819561},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4639869726854311},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.4941090209804486E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.2950066471691449E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.8257621680557222E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.4490526471217387E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4760712410074656E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8465689602608719E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6689621798111418E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3153688275319383E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.933764022748128E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.2851218411623508E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4084897716094151E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8610580013024483E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.0745971774656586E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.5525728749158632E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.4123608117143668E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.5165255292440576E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.6300396263956031E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2815232405332758E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.6469757879761977E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0196813965932442E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":8.7576526508920051E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.1384281177536805E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.472327759453123},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":21.896718762109742},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.9740174936251793},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":7.1690556392850633},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.013533958767624},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":64.84370386634356},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.603682879380312},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2552196484587803E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1308957591990383E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9477834964993255E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5445278928790236E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":7.7067652927193617E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.7394502767827792E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8837167449675072E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.86603062438072E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.1960911919103996E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7360674671738221E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7375997252927264E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.200103323874002E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2061307424287266E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.8347375848103966E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.5996768987211112E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.0862543845693731E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":6.8287152462987268E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1842722953757247E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0273399449582993E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.4161156253294827E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.5914913827757092E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":4.0158815061316547E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.9011849099955882E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":46.838070646930163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.2648165997019234},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.8159810670194085},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":3.033330537448772},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.456871649531525},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":27.436303607580886},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4865707152824701},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.0936849804246013E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.9473308979880313E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.5545711423379308E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.0798586457561093E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9860008016932293E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1432512520145825E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1239733805749851E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4837393991823368E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1623135392194668E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1639837005690726E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7581126230226607E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.674682509247312E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.1598530848387985E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.8831396451744918E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.2787386615150662E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":8.0387635879428608E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3941253461163036E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.2093845832049099E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.7302513141378664E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.4051036558035665E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":4.7274957090181878E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.4152748760468052E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.332161950438973},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.60696223610657},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":2.106538037742514},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":3.8001564973158213},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.089971113456567},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":34.372201159577337},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6207757921058787},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"RI1","index":10,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Rhode Island"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2832331019795035E-2,3.6664776442425148E-2,3.1951518700351067E-2,2.6284723626338737E-2,9.4947572353467607E-3,6.9753571517082877E-2,7.3000599908002978E-2,7.1916695443789966E-2,7.3718028631597779E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.7933108636854881E-3,1.3662408592524011E-3,1.4560702148060857E-3,7.7535213165545324E-4,2.2206733723942954E-2,1.7224974837205302E-2,1.5733919489351295E-2,8.8767532449718859E-3,7.3681661535641855E-4,8.7090714741225542E-3,57.209291127733678,"-",9.0829300256422858,"-",106.45927671257621,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.1599448293952933E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4339003045473101E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.8790556031503493E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.2119604870376172E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6031392953620339E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9570653899723245E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8389198033731067E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0352651208441581E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.111085548730557E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6083387395119267E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.7140858568697244E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.1274452938479962E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.6141766939825648E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.0277240378358083E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8521970022864348E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0449713919980905E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.6738051959757607E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0252318939337072E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.53619882974505},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":123.49276098658839},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4959008649506763E-2,4.1595675792859721E-2,2.881745656274308E-2,2.5351230367270664E-2,1.2211024676244107E-2,5.7505192630963937E-2,5.8460354980684102E-2,5.6710864263358973E-2,6.3179116554105935E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,3.0664458934108602E-3,2.5378425896366609E-3,2.0665851831462535E-3,1.1691406493680237E-3,3.7205494243931068E-2,3.1329470502841718E-2,2.1884634987900248E-2,1.3117663109489055E-2,1.1337142055467737E-3,1.3142555182151664E-2,47.560050582486205,"-",6.70747341805661,"-",79.176908127914885,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.7300563231073932E-2,6.3341247792229036E-2,4.829872811453572E-2,4.4218286637225594E-2,6.2680659967750699E-2,6.3721786928945673E-2,6.1814842047061287E-2,6.8865237043975472E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,3.6098201057232649E-3,2.9875482965202775E-3,2.4327840775997698E-3,1.3763123724360377E-3,4.3798307823955655E-2,3.6881052675945276E-2,2.5762592307756176E-2,1.5442113012490518E-2,1.3346083627696623E-3,1.547141596042894E-2,55.169658675683998,"-",7.7806691649456674,"-",91.845213428381257,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3103125739331595E-2,4.199392842603606E-2,2.6209762663461346E-2,2.5114364990888455E-2,1.6077307141543287E-2,5.8174326169014051E-2,6.5658879716414306E-2,5.2705953326688121E-2,7.4094340652544111E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,3.6129270945760858E-3,3.1348393217862955E-3,2.2915306694220763E-3,1.416382557863025E-3,4.1587752058514754E-2,3.6690674832242573E-2,2.2993450813364933E-2,1.5055886503693284E-2,1.3736193597303084E-3,1.5102462094415818E-2,29.620613211469831,"-",8.4617275970042858,"-",99.647733567044767,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.966720558736593E-2,6.8361458510154419E-2,4.9780338574451452E-2,4.8490836434298662E-2,6.3410015524225316E-2,7.1568178890891593E-2,5.7449489126090054E-2,8.0762831311273084E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,4.253137775734969E-3,3.6903328496068273E-3,2.6975899040436687E-3,1.6673655471163532E-3,4.8957101723283575E-2,4.3192262412515961E-2,2.7067890297493204E-2,1.7723789592147734E-2,1.6170247102745192E-3,1.7778618377546303E-2,34.359911325304999,"-",9.8156040125249699,"-",115.59137093777193,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5239546306039075E-2,4.4155010877989086E-2,2.9425696466924653E-2,2.7909193105153805E-2,9.0314250000000009E-3,4.7998570269761946E-2,5.2738558768050996E-2,4.6540213598124172E-2,5.8671233621490432E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,3.1047004357156625E-3,2.6947779390628797E-3,2.1222001439510909E-3,1.2917232342055281E-3,3.8924323688881081E-2,3.440669403996751E-2,2.3091651234756566E-2,1.4934633444280615E-2,1.0307763713845008E-3,1.2330890445664371E-2,32.940873738600693,"-",7.2430703560972693,"-",85.24735990208103,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.3887787421469208E-2,6.2611072315568769E-2,4.5271723390863716E-2,4.3486495633387065E-2,5.2318441594040525E-2,5.7485029057175591E-2,5.0728832821955352E-2,6.3951644647424574E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,3.6548533529244783E-3,3.1722925898648225E-3,2.4982540094592247E-3,1.5206165913067477E-3,4.5821713846550809E-2,4.0503560223849759E-2,2.7183491833555434E-2,1.7581050490607143E-2,1.2134299443938344E-3,1.4515924232636099E-2,38.211413536776803,"-",8.4019616130728316,"-",98.886937486413984,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5644290231891156E-2,4.4572552220560321E-2,3.0271179688302698E-2,2.8414536695268798E-2,7.0605563115632318E-3,4.8396001259876462E-2,5.357310041766964E-2,4.9372411037987181E-2,5.8701893906110816E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,2.9208676201800624E-3,2.5377848896041386E-3,2.0313534436434055E-3,1.225429382680235E-3,3.5512899932808192E-2,3.1459007248235353E-2,2.138851169913477E-2,1.3726570139523468E-2,8.777582700383083E-4,1.0187167194807892E-2,32.616590846637109,"-",4.933098483462965,"-",58.064908728047008,"-",0.76900002909103382,15.819989872292117,84.015984360902266,null,2025,6.204414535095451E-2,6.0782495364015851E-2,4.394691961904218E-2,4.1761279487642668E-2,5.2751641373265344E-2,5.8394679455259911E-2,5.381592803140603E-2,6.3985064357660798E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,3.4384453624759699E-3,2.9874803720419925E-3,2.3913092738570172E-3,1.442575469291173E-3,4.1805785800901815E-2,3.7033543332622661E-2,2.5178555972221454E-2,1.6158918368247028E-2,1.0332970354890968E-3,1.1992333221727854E-2,37.835245382099046,"-",5.7223942408170387,"-",67.355294124534524,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,4.6640666342800716E-2,4.4191838627120179E-2,3.1539690650882017E-2,2.8020276446768272E-2,9.6550036813668628E-3,4.4399840318304434E-2,5.1537497124006272E-2,4.5311791147186864E-2,5.5105581774566662E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,2.9154962554346184E-3,2.461418300846363E-3,2.0685253893618018E-3,1.1818673543458724E-3,3.4225826035350106E-2,2.9462947816955302E-2,2.1006856233556918E-2,1.2768607166369614E-2,6.337730007847372E-4,7.1086832092716124E-3,34.521920063205243,11.667979319551931,2.5032484799061971,4.9768637096064747,29.441872768557293,58.535215061900153,0.38930261079225653,11.445046596161086,84.015984360902266,null,2026,6.6271262752450086E-2,6.3388502765550955E-2,4.8494394167923387E-2,4.4351339766840685E-2,4.839582594695184E-2,5.6175871865166843E-2,4.9389852350433687E-2,6.0065084134277663E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,3.4321221918976333E-3,2.8975816237563389E-3,2.4350680883567133E-3,1.3912942495359613E-3,4.0290642408814151E-2,3.4683782170119783E-2,2.4729271158143207E-2,1.5031204356250312E-2,7.4607757652379273E-4,8.3683418739545438E-3,40.045427273318083,14.617644491534659,2.9037682366911883,6.2350148553949918,34.152572411526457,73.332917429548516,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,4.7390087224289626E-2,4.3274437141938682E-2,3.2945988635412225E-2,2.7814426000527876E-2,1.2804718317121195E-2,4.0001107511215155E-2,4.8345906624093563E-2,4.4568112643652617E-2,5.4512253431173704E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,2.8747615868468836E-3,2.332564237384357E-3,2.0849384500216984E-3,1.131348978317894E-3,3.4250443726040185E-2,2.8376014410402054E-2,2.1528394611597796E-2,1.2428583589514845E-2,4.0131331048140332E-4,4.5774156931711373E-3,37.293556810406628,21.171153722865039,"-",10.998084396716894,"-",129.34993769870522,"-",8.4217678902350155,84.015984360902266,null,2027,7.0861325083348831E-2,6.6016381806405303E-2,5.3857732224522351E-2,4.7816856690736494E-2,4.3601207187224524E-2,5.2697038220261984E-2,4.8579242781581357E-2,5.9418356239979341E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,3.3841693400361518E-3,2.7458946202488657E-3,2.4543895433655439E-3,1.331824017275825E-3,4.031962235429451E-2,3.3404244163925303E-2,2.534322613677293E-2,1.4630928601576878E-2,4.7242602909870811E-4,5.3885337540010639E-3,43.260525900071684,26.523221384005321,"-",13.778400132206926,"-",162.04960194893789,"-",10.550790812886428,97.458541858646626]
[null,2028,4.5741842610385254E-2,4.5412620932766712E-2,3.1674089902608921E-2,3.0544079858421436E-2,1.2616348565928691E-2,4.0312640866881411E-2,4.3147027413588626E-2,4.4898922014759868E-2,4.82983480495826E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,2.6228101018061366E-3,2.2909600317900683E-3,1.8947599188899244E-3,1.170107681214376E-3,3.154028721983633E-2,2.8123438934429455E-2,1.978970355303912E-2,1.2984389090019465E-2,2.9005281062406978E-4,3.3452454025612271E-3,39.579731309022719,31.584625584600129,"-",14.18859952759429,"-",166.83151087790327,"-",4.9400389898076078,84.015984360902266,null,2028,6.869926265275679E-2,6.8311702893864235E-2,5.2138704165162482E-2,5.0808456341144975E-2,4.3940778544900742E-2,4.7030259880811609E-2,4.893982499608826E-2,5.2645199374045035E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,3.0875720518461847E-3,2.6969181494232684E-3,2.2305113765172194E-3,1.3774507623255637E-3,3.7129226115191337E-2,3.3106912313610355E-2,2.3296439022637654E-2,1.5285222836770916E-2,3.41450168666655E-4,3.9380228878950771E-3,45.912488318466352,39.569218932387038,"-",17.775477488170129,"-",209.0065168278372,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.5897864627089571E-2,4.7124982801527472E-2,3.2789373706009185E-2,3.155628222277549E-2,1.3471102243656797E-2,3.8393492952184825E-2,3.9291539657867275E-2,4.1185130417284957E-2,4.3447004755639201E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,2.3720209026484797E-3,2.1493591402911034E-3,1.7754379576317111E-3,1.0931553384534505E-3,2.9057095380815974E-2,2.6412504241644687E-2,1.8582727988274952E-2,1.2150188994620356E-2,1.8772256525284174E-4,2.1726620747117976E-3,43.111952227949743,44.232862985876437,"-",16.571634352217952,"-",194.86829200964846,"-",1.5502012035804009,84.015984360902266,null,2029,6.9889147800242635E-2,7.1333711315190923E-2,5.4457832287946796E-2,5.3006236993884091E-2,4.1848907317881462E-2,4.2827778227075335E-2,4.4891792154840605E-2,4.7357235183646734E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,2.7923430065977905E-3,2.5302255799506874E-3,2.0900455637240505E-3,1.2868624644274023E-3,3.4206012682296567E-2,3.1092799993264128E-2,2.1875587387797275E-2,1.4303202484467085E-2,2.2098700381564533E-4,2.5576577943507285E-3,50.009864584421699,55.414930748705999,"-",20.760943516458649,"-",244.13099622968758,"-",1.9420920678455265,97.458541858646626]
[null,2030,4.5712243201713181E-2,4.6993183277519057E-2,3.3513604445634428E-2,3.1999214819045829E-2,2.247970258997152E-2,3.5511279670519078E-2,3.735017651185648E-2,4.0862683028656706E-2,4.2421895515882442E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,1.9865889027294872E-3,1.7937848471515343E-3,1.5112361995586361E-3,9.2414330552088267E-4,2.5000223379562751E-2,2.2629772072157796E-2,1.6245984356420898E-2,1.0575383989872268E-2,9.7733399114424704E-5,1.160794334738641E-3,41.026903433426739,46.770669914106477,"-",15.530271017188099,"-",182.39261598696436,"-","-",84.015984360902266,null,2030,8.0275558585971241E-2,8.178348124320993E-2,6.5915321042315331E-2,6.4132581573895231E-2,3.8707294840865797E-2,4.0711692397923563E-2,4.4540324501235816E-2,4.6239866112311866E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,2.3386124562931529E-3,2.1116435220667864E-3,1.7790272541204266E-3,1.0879014992591833E-3,2.9430262962421277E-2,2.6639767683344161E-2,1.9124772784378682E-2,1.2449342032877637E-2,1.1505175743750078E-4,1.3664870908543286E-3,47.591207982775011,58.594295268392592,"-",19.45632353033325,"-",228.50146930846896,"-","-",97.458541858646626]
[null,2031,4.6538925667121464E-2,4.7872835315567568E-2,3.4577653649015244E-2,3.249248897364513E-2,2.1866317608685609E-2,3.2452381748710603E-2,3.4678977758887834E-2,3.6219530633188148E-2,3.8462414320666112E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,1.3932416090931161E-3,1.2616327995137509E-3,1.0792187602628716E-3,6.5036740117579506E-4,1.8903516405245728E-2,1.7100655721904969E-2,1.2518027119753569E-2,8.0218291766302151E-3,3.2506820238006311E-5,3.9914173124480358E-4,44.070055599460559,35.167904368369534,"-",3.5334089445246755,"-",41.447427952686773,"-","-",84.015984360902266,null,2031,8.0526652384280098E-2,8.2096930822430844E-2,6.644584296456546E-2,6.3991187108719746E-2,3.5373096106094556E-2,3.780008575718774E-2,3.9479288390175081E-2,4.1924031609526062E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,1.6401240222244167E-3,1.4851941315875878E-3,1.2704563245814527E-3,7.6561250466414602E-4,2.2253219512255274E-2,2.0130891915826534E-2,1.4736221525373905E-2,9.4432973067290898E-3,3.826702878418103E-5,4.698696460213828E-4,51.121264495374248,44.058350592693351,"-",4.4266547257005131,"-",51.925337739125993,"-","-",97.458541858646626]
[null,2032,4.922429146063155E-2,4.7122088817333471E-2,3.7282762918040502E-2,3.1551864566117936E-2,2.1235615990799997E-2,2.9327728630006371E-2,3.2769081679962848E-2,3.1245101791831417E-2,3.5261204422882553E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",2.284146259052735E-5,2.7608159789810311E-4,46.822987385823822,26.689102809919582,"-","-","-","-","-","-",84.015984360902266,null,2032,8.2945403051825226E-2,8.0470690100134731E-2,6.8887835651487039E-2,6.2141422111603804E-2,3.1967224206706946E-2,3.5718299031159507E-2,3.4057160953096244E-2,3.8434712820941984E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.6888969761568802E-5,3.2500325704564701E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.8903508870977414E-2,4.7909102637461447E-2,3.708330125823623E-2,3.3233206399573723E-2,1.1377920245147622E-2,2.7197243777408293E-2,2.9268051433843603E-2,3.0750012807113529E-2,3.2870996606112646E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",2.2886447129714219E-5,2.7662531979901899E-4,46.343645895376085,15.849526896218626,"-","-","-","-","-","-",84.015984360902266,null,2033,7.0963298355502399E-2,6.9792683337407416E-2,5.704854995378348E-2,5.2516218286165976E-2,2.9644995717375042E-2,3.1902176062889531E-2,3.3517513959753747E-2,3.5829386300662784E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.694192556109958E-5,3.2564332646740522E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.8690347869005328E-2,4.9549326391589002E-2,3.664154032457867E-2,3.4795339718136302E-2,1.3219652067405404E-2,2.5704885388863605E-2,2.6271383146515139E-2,2.8492790671642371E-2,2.917569129702674E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",2.2943220155967353E-5,2.7731152751200389E-4,56.052455259473845,6.3899798995800197,"-","-","-","-","-","-",84.015984360902266,null,2034,7.2880451925142725E-2,7.3891641441928224E-2,5.8696595683843659E-2,5.6523248329939706E-2,2.801832507386133E-2,2.8635807629701505E-2,3.1057141832090185E-2,3.1801503513759148E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.7008758767604774E-5,3.26451130187131E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.9473826108109464E-2,5.0373042861619255E-2,3.7610045104932183E-2,3.5391782018506512E-2,1.4810829941196172E-2,2.3492811598525034E-2,2.3467952836204269E-2,2.5863346207719698E-2,2.6955467049346579E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",2.3013132433429757E-5,2.7815654753635734E-4,43.914176500771944,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.5675897101242617E-2,7.673445506347433E-2,6.1709854104302311E-2,5.9098514798962005E-2,2.560716464239229E-2,2.5580068591462654E-2,2.8191047366414472E-2,2.9381459083787774E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.7091059500633514E-5,3.2744588775979991E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.0212734672302209E-2,5.1054701420776352E-2,3.8406742722617113E-2,3.6178425498639526E-2,1.3070859076249716E-2,2.1631465794080696E-2,2.1380077596114391E-2,2.3663768831380813E-2,2.4599475963233808E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",2.3071429749663732E-5,2.7886117913143401E-4,45.288173415183145,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.4497446560795336E-2,7.5488609817099109E-2,6.059943283762604E-2,5.7976257801559614E-2,2.3578297715547959E-2,2.3304284579764689E-2,2.579350802620509E-2,2.6813428799924852E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.7159687101304149E-5,3.2827538007352419E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.0962679089372881E-2,5.1745584326228125E-2,3.9220316871352558E-2,3.698255348872212E-2,1.1535299349833826E-2,1.991759523708354E-2,1.9477954519777602E-2,2.1651256987693608E-2,2.2449405775752891E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",2.3129874745796998E-5,2.7956759571301981E-4,46.705160262942599,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.3572620218634144E-2,7.4494256263460151E-2,5.9749511415580624E-2,5.7115216361548066E-2,2.1710178808421059E-2,2.1230970426557586E-2,2.3599870116586034E-2,2.4469852295570652E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.7228488550752233E-5,3.2910697367336694E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.1723824183569904E-2,5.2445816403759303E-2,4.0051125048505123E-2,3.780455461218523E-2,1.0180136616426217E-2,1.8339515398759991E-2,1.7745057779559932E-2,1.9809901477971695E-2,2.0487258364269456E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",2.3188467795935156E-5,2.8027580180287742E-4,48.166482123031123,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.2873342653755446E-2,7.3723271895362402E-2,5.9132241231957178E-2,5.6487578514321395E-2,1.9990071784648393E-2,1.9342112979720327E-2,2.1592792610989148E-2,2.2331111617053707E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.729746428937487E-5,3.2994067388234731E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.249633724084838E-2,5.3155524168323261E-2,4.0899532324346455E-2,3.8644826130286733E-2,8.9841779035057957E-3,1.6886467520694708E-2,1.6166331802458477E-2,1.8125146119229951E-2,1.8696608697663951E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",2.3247209275131498E-5,2.8098580193422408E-4,49.673526159571892,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.2374862427933742E-2,7.3150857278957176E-2,5.8723103680227678E-2,5.6068863548580566E-2,1.8406249597557232E-2,1.7621301664679741E-2,1.9756409269960647E-2,2.0379303480453709E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.7366614758684804E-5,3.3077648603696861E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.3280388045636548E-2,5.3874835846900199E-2,4.1765911502470901E-2,3.9503774134102082E-2,7.9287199811840358E-3,1.5548545265637589E-2,1.4728060465839842E-2,1.658367267544196E-2,1.7062467343273931E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",2.3306099559389416E-5,2.8169760065176077E-4,51.227722938600095,"-","-","-","-","-","-","-",84.015984360902266,null,2040,7.2055361969173212E-2,7.2755145920820774E-2,5.85005201825586E-2,5.5837532072514823E-2,1.6947914339544973E-2,1.6053585907765427E-2,1.8076203216231736E-2,1.8598089404168586E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.7435940401313225E-5,3.3161441548725288E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.4076148918151323E-2,5.460388140166466E-2,4.2650643283611317E-2,4.0381813740782223E-2,6.9972568681544054E-3,1.4316627179799602E-2,1.3417747930451808E-2,1.5173295574948143E-2,1.5571154991154322E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",2.3365139025664794E-5,2.8241120251170108E-4,52.830547786032021,"-","-","-","-","-","-","-",84.015984360902266,null,2041,7.1895613291639099E-2,7.2516859971231015E-2,5.8445508058658613E-2,5.5774641920840203E-2,1.5605123625981567E-2,1.4625345244192471E-2,1.6538892176693475E-2,1.6972558940358214E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.7505441661012597E-5,3.3245446759677455E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.4883794752271162E-2,5.5342792553466524E-2,4.3554116432924998E-2,4.127936929417373E-2,6.1752216997354873E-3,1.3182314506190675E-2,1.2224010075374006E-2,1.3882865581740338E-2,1.4210187945304924E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",2.342432805186843E-5,2.8312661208180058E-4,54.483522188122549,"-","-","-","-","-","-","-",84.015984360902266,null,2042,7.1878674167302245E-2,7.2419006378869416E-2,5.8541376849767929E-2,5.5863544518029933E-2,1.4368722811747836E-2,1.3324170982157667E-2,1.5132323484096969E-2,1.5489104860382368E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.7575118982659519E-5,3.332966477426957E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.5703503053974604E-2,5.6091702805629785E-2,4.4476727950823254E-2,4.2196874569898048E-2,5.4497589211616416E-3,1.2137873925034171E-2,1.1136475591684011E-2,1.2702181659130382E-2,1.2968173623318351E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",2.3483667016868454E-5,2.8384383394138588E-4,56.188215235740522,"-","-","-","-","-","-","-",84.015984360902266,null,2043,7.1989619997130397E-2,7.2446608744778873E-2,5.877346034570062E-2,5.608961694567547E-2,1.3230282578287247E-2,1.2138758394935573E-2,1.3845378008452118E-2,1.4135309249417003E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.7644972812257546E-5,3.341409613157995E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.6535453980352861E-2,5.6850747468073365E-2,4.5418883247419661E-2,4.3134772984988981E-2,4.8095232435222653E-3,1.1176184830883553E-2,1.0145695875531187E-2,1.1621910329072151E-2,1.1834715189681549E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",2.3543156300492749E-5,2.8456287268138411E-4,57.946245113832916,"-","-","-","-","-","-","-",84.015984360902266,null,2044,7.2215307187945818E-2,7.2586470681690385E-2,5.9128880121136845E-2,5.6440025520203455E-2,1.2182041465663073E-2,1.1058808504328995E-2,1.2667882258688645E-2,1.289983955675289E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.7715003596940069E-5,3.3498741372052542E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.7379830379205098E-2,5.7620063681758323E-2,4.6380996320673697E-2,4.4093517812189724E-2,4.2445022182835091E-3,1.0290690786996289E-2,9.2430629377606467E-3,1.0633511889660774E-2,1.0800324524421343E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",2.360279628353139E-5,2.8528373290435217E-4,59.759280637491706,"-","-","-","-","-","-","-",84.015984360902266,null,2045,7.2544164333763594E-2,7.2826966977529245E-2,5.9596336880060427E-2,5.6903517179873096E-2,1.1216852957825957E-2,1.0074938602159106E-2,1.1590527959730245E-2,1.1772353731619264E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.7785211784973157E-5,3.3583601037500343E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.8236817829225095E-2,5.8399790443465903E-2,4.7363489938308002E-2,4.507357239901303E-2,3.7458596556900555E-3,9.4753548259990904E-3,8.4207346168782612E-3,9.729172907547658E-3,9.8563427985592176E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",2.3662587347739074E-5,2.8600641922450629E-4,61.629042836081567,"-","-","-","-","-","-","-",84.015984360902266,null,2046,7.2966007935242119E-2,7.3157859296726399E-2,6.0165926342054518E-2,5.7470235414796483E-2,1.0328136760339009E-2,9.1786007323973046E-3,1.0604798469226948E-2,1.0743413650429547E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.7855597825758444E-5,3.3668675671108886E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,5.9106604680788079E-2,5.9190068630910898E-2,4.8366795823579209E-2,4.6075410391670381E-2,3.3057974383155797E-3,8.7246182921011158E-3,7.6715664455998204E-3,8.9017444516140045E-3,8.9948679915166797E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",2.3722529875837568E-5,2.8673093626775149E-4,63.557306586932121,"-","-","-","-","-","-","-",84.015984360902266,null,2047,7.3471879774608825E-2,7.3570133536693422E-2,6.0828976787902549E-2,5.8131557857459479E-2,9.5098339383902167E-3,8.362007425703805E-3,9.7029014522592664E-3,9.8044061107531808E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.7926162169835987E-5,3.3753965817439713E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,5.9989382097346736E-2,5.9991041028194809E-2,4.9391354844983984E-2,4.7099515963978322E-2,2.9174335687065824E-3,8.0333629442567427E-3,6.9890495790343584E-3,8.144685579631071E-3,8.2086887437233056E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",2.3782624251518157E-5,2.8745728867171123E-4,65.545902300145514,"-","-","-","-","-","-","-",84.015984360902266,null,2048,7.4053903402077986E-2,7.405585629547233E-2,6.1577905720596543E-2,5.8879952989876673E-2,8.7563656092398499E-3,7.6180640411474517E-3,8.8777072817978683E-3,8.9474707306584043E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.799690526888718E-5,3.383947202243385E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.0885344097445497E-2,6.0802852351603494E-2,5.0437617209983625E-2,4.8146384051352686E-2,2.5746945439442575E-3,7.3968760619114345E-3,6.367254245215774E-3,7.4520116311609843E-3,7.4912239907111641E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",2.3842870859444097E-5,2.8818548108575711E-4,67.596717656118656,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.4705157488644036E-2,7.4608048205438829E-2,6.240609339672392E-2,5.9708853722383569E-2,8.0625949074834644E-3,6.9403071272851943E-3,8.1226926779654728E-3,8.1654341498751688E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",2.8067827575737594E-5,3.3925194833415333E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.179468759736232E-2,6.1625649275753876E-2,5.1506042662832353E-2,4.9216520590003733E-2,2.2722203740033254E-3,6.8108183154347197E-3,5.800778226675532E-3,6.8182469179459771E-3,6.8364678733758687E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",2.3903270085253087E-5,2.8891551817103857E-4,69.711699397429456,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.541956406389165E-2,7.5220572151694184E-2,6.3307771246962977E-2,6.0612545862829117E-2,7.4237919638238453E-3,6.3228482670763305E-3,7.4318891405611154E-3,7.4517499819796978E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.8138929544359939E-5,3.4011134799094664E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.2717612454387311E-2,6.2459580460094498E-2,5.2597100686596211E-2,5.031044276144777E-2,2.00528075851921E-3,6.271194182192916E-3,5.2846999254594126E-3,6.2383814377967028E-3,6.2389394632509799E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",2.3963822315559722E-5,2.8964740460051279E-4,71.89285517678799,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.6191789890233549E-2},7.5888034626552067E-2,6.4277923437189882E-2,6.1586069727705139E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":6.8356016585902788E-3},5.7603229187507604E-3,6.799835767198407E-3,6.8004440149435682E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",2.8210211629876908E-5,3.4097292469572368E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.3654321510747763E-2,6.3304796575764669E-2,5.3711270709451357E-2,5.1428679242453541E-2,1.7697011110778349E-3,5.7743247065694279E-3,4.8145356038126787E-3,5.7078312697966174E-3,5.6936368819487269E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",2.4024527937957984E-5,2.9038114505897458E-4,74.14225546280683,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.701715943041311E-2,7.6605698676951009E-2,6.5312200027126968E-2,6.2625133352177148E-2,6.294013930160677E-3,5.2478438081558203E-3,6.2215360840783135E-3,6.2060642013241126E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.8281674288564145E-5,3.4183668396342489E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.4605020638189209E-2,6.4161450332817088E-2,5.4849042315352418E-2,5.2571770460544044E-2,1.5617972741447024E-3,5.316822418220634E-3,4.3862004290366281E-3,5.22240233774076E-3,5.1959954307033368E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",2.4085387341023714E-5,2.9111674424308633E-4,76.462035505399513,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.7891578046399484E-2,7.7369407082915426E-2,6.6406840364756026E-2,6.3726035937275605E-2,5.7953364358604917E-3,4.7809584676499249E-3,5.692418548137429E-3,5.6636350194666377E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.8353317977853118E-5,3.4270263132296126E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.5569918783222339E-2,6.5029696507808862E-2,5.6010915459163417E-2,5.3740268855177339E-2,1.3783179036601404E-3,4.8955682375693959E-3,3.9959729840705182E-3,4.7782572553536559E-3,4.7418493795216158E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",2.4146400914317101E-5,2.9185420686140819E-4,78.854397362672913,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.881146422779807E-2,7.8175514565181306E-2,6.7558605514715903E-2,6.4885600332503499E-2,5.3361693789506417E-3,4.3556105526368653E-3,5.2083004083354851E-3,5.1686158236785617E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.8425143156334097E-5,3.4357077231724978E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.6549228013045664E-2,6.5909691971765855E-2,5.7197400686345858E-2,5.4934739144732556E-2,1.2163936222711507E-3,4.5076902110864842E-3,3.6404629354633848E-3,4.3718849911929588E-3,4.3273970960798006E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",2.4207569048385172E-5,2.9259353763442803E-4,81.321611991237404,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.9773689789094965E-2,7.9020827961300361E-2,6.8764718660103946E-2,6.6101113493316765E-2,4.9133823300842681E-3,3.9681045996550895E-3,4.7653546404003251E-3,4.7168628347269833E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.8497150283759031E-5,3.4444111250324871E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5294621718546625E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3539227718815146E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0881465986076245E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8252215809384362E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":1.244162315719324E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8269712001053421E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2544511691651002E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9583590252706096E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7441695486130061E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":2.7304224725054364E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":2.3315862483358481E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.931659194571811E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.1382151730363432E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.2989220563486771E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.8630180473253102E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":2.0240005410242581E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2665692133100176E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":6.8429865238412563E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.8756582474732665E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":39.594560665846288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.652087850962488},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":3.9715597533451081},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.2790028480078552},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":46.725761398975116},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":73.814770824321741},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68781780937608417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.424547647809241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.7967107467720958E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.590065765123708E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":5.0999940539456841E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.7904787231455165E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2613986081148235E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7273517743899605E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.4046113375449671E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2611448079881768E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":3.2142533346334011E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":2.7447433315409609E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":2.273949203849936E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":1.3399069016983836E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.883491044733664E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.3703448453113551E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.3826534368937557E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4910052779085525E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":8.0555637358659257E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.2712248889255302E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":45.929690372381678},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":19.608935659685802},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.607009313880325},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":7.8663347679842426},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.201883222811134},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":92.475144888710247},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79786865887625757},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.565473293175415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.6338908903951023E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5143967926919715E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2721345185784317E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9924827259848401E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":1.3752544051518861E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1676809511265428E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.5117291924190103E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3492629170464238E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.9488704454098219E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.9471887199790478E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":1.6674370928129387E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.3836393440915321E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":8.1623831915391472E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.3660766589660379E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":2.057954511850928E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.4576525088035145E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":9.1338779557944734E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":4.732530771149592E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.4517187315283313E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":42.101022691098045},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.249479468673904},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.7004921047281245},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.506772494420149},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.771535009403614},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":52.974676663967955},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46768692379537946},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.44816518232345},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":7.0739658419179174E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.9332973901017919E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":5.470906241015331E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":5.1417001507741554E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.5427722367279322E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.9177848197367216E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.7406965795806021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3942687854967045E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":2.2922305611593361E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.9629069456593919E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":1.6288202358645514E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":9.608757493079883E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.7853454429348206E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.4226240513509131E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.7159485333634969E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0752401129561251E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":5.5711352237972978E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.4177632907551508E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.83718632167372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.35734787835467},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.1325708414846249},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.6460845810095623},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.854980610908193},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":66.366674924619048},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54251683160264008},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.583861340414817},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.0735065485579642E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.0279893960717095E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.8265503319885069E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5715834617840496E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.0293215646906958E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.8238933583913536E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.966024531607326E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.9556679970071068E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.2901598848435035E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.0321613107840777E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":8.8387121274321773E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":7.3343635590971605E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":4.3266972778024433E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.2542044644549274E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0908757865590538E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.7266908374989153E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.8416649843247136E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":2.6189287499346072E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":3.0231764507410745E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":48.832995804398671},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.6134866414622024},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.431470633523507},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.3889395812114103},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.84138208302743},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":28.080694563818248},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24791040711575515},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4781839370973797},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.1842492549163237E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.1306664630095079E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.716332396770759E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.4161853971660706E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.0780437606465764E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.232966739451984E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.2216781167377452E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.5862742744794181E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":1.2150602950550169E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.0404931916413163E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":8.6340127817691778E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":5.0933880354290357E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.4764494955563409E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.2841789759373185E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":9.0958604539037227E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.6996080195470516E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":3.0830029244230194E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.5588833178123933E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":56.646275133102463},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":10.79097606442385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.6605059348872682},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":2.9928635073416547},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.536003216311816},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":35.179494149551495},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28757607225427601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6102688363955968},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"RI2","index":11,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #2 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Rhode Island"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2527332420817389E-2,3.642795742314827E-2,3.1611541870727809E-2,2.6026018431134234E-2,5.6774999999999994E-3,7.002566193943309E-2,7.3285356138096849E-2,7.2197223646314188E-2,7.4005583363333405E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.7663351258691345E-3,1.3465522898841236E-3,1.4287576777103936E-3,7.6147543387859674E-4,2.1997604457448371E-2,1.7073332431561304E-2,1.5524575372628262E-2,8.7690646696170129E-3,7.1809613823711218E-4,8.5333281577029043E-3,55.572000000000003,"-",8.8580738765905007,"-",104.44506208424684,"-",1.9118766691017512,26.559144674184509,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.674672872578624E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.956654447853015E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.3896660090220786E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.7321381897131224E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6327971513982074E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9881038190525569E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8694973774482466E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0666085866033424E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.0793297101731455E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.5851613556515905E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6819335382006755E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.9640888076188423E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.5895579967308228E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.0098726938433967E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8275530128657992E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.032294292907315E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.4534277393272857E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0045433907247861E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":64.463520000000003},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.275365696844981},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":121.15627201772632},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2177769361580313},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":33.273296447818353},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4709020764155283E-2,4.1391783289369495E-2,2.8480354694088935E-2,2.5149271483774608E-2,5.5794666666666663E-3,5.7742067859425185E-2,5.8701164711221707E-2,5.6944467496632636E-2,6.3439363794103448E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,3.0051942225067748E-3,2.488215980991625E-3,2.0106297375559797E-3,1.1429151723793842E-3,3.6793801321940295E-2,3.0998563551814864E-2,2.1483428756195376E-2,1.2940818401352312E-2,1.0799449574472719E-3,1.2628564346345903E-2,44.705882352941174,"-",6.3977892219152848,"-",76.327739817623907,"-",1.1240235774493952,21.56033575617019,84.015984360902266,null,2022,5.9199607403563601E-2,5.5294555448245769E-2,4.0095221705881506E-2,3.6173870550699476E-2,6.2938853966773456E-2,6.3984269535231661E-2,6.2069469571329576E-2,6.9148906535572763E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,3.5377146387349759E-3,2.9291278528233411E-3,2.3669133270508994E-3,1.3454397409250112E-3,4.3313662916188121E-2,3.6491509013196463E-2,2.5290292331793199E-2,1.5233931422071944E-2,1.2713112039069285E-3,1.4866345948518399E-2,51.858823529411758,"-",7.4214354974217303,"-",88.540178188443733,"-",1.3038673498412983,27.010788635330012,97.458541858646626]
[null,2023,4.2731572613858369E-2,4.1758848127490457E-2,2.5839598520573447E-2,2.4963138705911318E-2,7.9038245833333333E-3,5.8444744649400575E-2,6.5964089516785854E-2,5.2950952534148089E-2,7.4438761986214408E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,3.5089210744284898E-3,3.0542970782809872E-3,2.2117101052743196E-3,1.3800711172429776E-3,4.0757452827091339E-2,3.6077799281772009E-2,2.2381085149636396E-2,1.4795363268432064E-2,1.282241807477452E-3,1.4220069036247489E-2,23.079584775086502,"-",7.9126805004714287,"-",94.536778403701817,"-",1.2249452364992244,11.197678002070127,84.015984360902266,null,2023,5.9607989580534086E-2,5.8462898315181783E-2,3.9722757677919066E-2,3.8690989184098808E-2,6.3704771667846632E-2,7.1900857573296589E-2,5.7716538262221423E-2,8.1138250564973716E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,4.1307018888172191E-3,3.5955185205523788E-3,2.6036251359289296E-3,1.6246197192184334E-3,4.7979673468051931E-2,4.2470785314502012E-2,2.6347013438151965E-2,1.7417101639598229E-2,1.5094550557624568E-3,1.6739865269470546E-2,26.772318339100341,"-",9.1787093805468558,"-",109.6626629482941,"-",1.4209364743391002,14.028451000993455,97.458541858646626]
[null,2024,4.4219946148419266E-2,4.3459609493790088E-2,2.8596471142065347E-2,2.7482916021159355E-2,5.6385494209053319E-3,4.8732297736357386E-2,5.3544743804382261E-2,4.7251647976820126E-2,5.9568108160985726E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,2.9163162506157282E-3,2.5455553115667339E-3,1.9702931780433424E-3,1.2178748046757957E-3,3.7342110990366863E-2,3.3217795777359796E-2,2.1893089597298618E-2,1.4377345088467674E-2,9.2801015196965545E-4,1.133098342112427E-2,29.524843386027996,"-",6.651723230672471,"-",79.691274144938674,"-",1.1568749408536245,14.227093064589655,84.015984360902266,null,2024,5.8693420984208919E-2,5.7798352674379459E-2,4.0301466206729093E-2,3.8990589118398554E-2,5.3118204532629554E-2,5.8363770746776671E-2,5.1504296294733944E-2,6.4929237895474445E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,3.433087490224836E-3,2.9966277127763596E-3,2.3194291291926228E-3,1.4336822200643469E-3,4.3959133057859881E-2,3.9103989189107957E-2,2.5772545073939935E-2,1.6925010638144149E-2,1.0924535508986786E-3,1.3338833683347493E-2,34.24881832779247,"-",7.7159989475800659,"-",92.441878008128853,"-",1.3419749313902043,17.823702191317921,97.458541858646626]
[null,2025,4.3605155596751641E-2,4.3247574019454234E-2,2.9225706264782436E-2,2.7643707622148572E-2,6.9639715334424519E-3,4.9716669023654868E-2,5.5035044894184433E-2,5.0719723832028808E-2,6.0303796892645672E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,2.6465410812022221E-3,2.3319804352451927E-3,1.8516315856902414E-3,1.126848291066842E-3,3.2883675184178576E-2,2.9580567252054202E-2,1.9891696112181643E-2,1.2886361248569126E-2,7.6974489374535371E-4,9.1262044363358084E-3,32.269917829146522,"-",4.4581299858502001,"-",53.552000142995233,"-",0.76090805730361244,15.653520552541298,84.015984360902266,null,2025,5.9529976457664488E-2,5.9109031424869979E-2,4.2602488704070345E-2,4.0740159901961753E-2,5.4191169235783807E-2,5.9988198934661036E-2,5.5284498976911407E-2,6.5731138612983783E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,3.1155081607912561E-3,2.7452073683706417E-3,2.1797407026745525E-3,1.3265258082438866E-3,3.8710662426815028E-2,3.4822243769118209E-2,2.3416504663260236E-2,1.5169824461815577E-2,9.0614368891703051E-4,1.0743367862454516E-2,37.433104681809965,"-",5.1714307835862314,"-",62.120320165874467,"-",0.8826533464721904,19.610730548223739,97.458541858646626]
[null,2026,4.3909987218486095E-2,4.1936308892052181E-2,2.9868057038784847E-2,2.6670265576089265E-2,7.0007209890732541E-3,4.6365282610878356E-2,5.3818901196064813E-2,4.731760265539272E-2,5.7544933812775964E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,2.5882544843549519E-3,2.2026039208102367E-3,1.8422704995376485E-3,1.0566874998200009E-3,3.0981542848113681E-2,2.6920489739524416E-2,1.9023944040105753E-2,1.1617639365345151E-2,5.4605636858129749E-4,6.2429270958091745E-3,32.269739686464646,10.906770382980689,2.2270757969326325,4.4277876532306051,26.800151106013946,53.283044221198807,0.39198293861095179,10.641534343886388,84.015984360902266,null,2026,5.9932085701938878E-2,5.7608671576060873E-2,4.3401925494394561E-2,3.9637485384509327E-2,5.0538158045857408E-2,5.8662602303710648E-2,5.1576186894378068E-2,6.2723977855925803E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,3.0468931789826501E-3,2.5929053355778111E-3,2.1687208320557197E-3,1.2439325247881052E-3,3.6471472240799427E-2,3.1690800521368148E-2,2.2394986924012494E-2,1.3676285060884315E-2,6.4281755709390351E-4,7.3491737771865613E-3,37.432898036298987,13.664001935798206,2.5834079244418535,5.5471323719673018,31.088175282976174,66.752997800317857,0.45470020878870404,13.331714226020866,97.458541858646626]
[null,2027,4.3512688934128872E-2,4.0295421740073438E-2,3.0831784296758501E-2,2.6330618059561463E-2,5.1420243207312933E-3,4.2502319745017135E-2,5.1368907251476886E-2,4.7354893198428873E-2,5.7920826934693283E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,2.4810570506977178E-3,2.0385068311565857E-3,1.8292482330114004E-3,1.0000305462956054E-3,3.0210428417844895E-2,2.543275250454903E-2,1.9260450479372696E-2,1.122651402378873E-2,3.4094234785165276E-4,3.9802675095793917E-3,39.900803860761798,22.65126001514427,"-",9.6404453666635259,"-",116.30956179614027,"-",9.0415569636099971,84.015984360902266,null,2027,5.7276328443621391E-2,5.3488961502779334E-2,4.2348367504508988E-2,3.7049594610080637E-2,4.632752852206868E-2,5.5992108904109814E-2,5.1616833586287478E-2,6.3133701358815686E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,2.9207003600813537E-3,2.399730241637533E-3,2.1533910199010211E-3,1.177235959099187E-3,3.5563716333487011E-2,2.9939436248355124E-2,2.2673402304317539E-2,1.3215852308804094E-2,4.0135733189096569E-4,4.6855709122768608E-3,46.284932478483682,28.377498546972742,"-",12.077549955356066,"-",145.71261901820452,"-",11.327262564010605,97.458541858646626]
[null,2028,4.0625665085221259E-2,4.1055662038574234E-2,2.9065498397521226E-2,2.808902945417208E-2,4.4252447877753303E-3,4.3870384995663932E-2,4.6954916952803245E-2,4.8861422926425736E-2,5.2560861259042559E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,2.1714582752036635E-3,1.9309081242109892E-3,1.6239229283573288E-3,9.9875609300271702E-4,2.6954296962289664E-2,2.4397825339646836E-2,1.7350847573502682E-2,1.1372828477702384E-2,2.4346949183598081E-4,2.8841076497807898E-3,39.567525490064114,31.574885341071166,"-",12.261068409498932,"-",148.26609926697608,"-",4.9400389898076078,84.015984360902266,null,2028,5.3033931102491598E-2,5.354012351597872E-2,3.9425302877731119E-2,3.8275803637620495E-2,4.7818719645273691E-2,5.1180859478555545E-2,5.3258950989804058E-2,5.7291338772356391E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,2.5562406815697533E-3,2.2730650438211766E-3,1.9116820712622477E-3,1.1757356726827986E-3,3.1730598384007394E-2,2.8721119989832261E-2,2.0425417763527361E-2,1.3388093683951248E-2,2.8661228578931664E-4,3.3951715253219463E-3,45.898329568474367,39.55701635529396,"-",15.360666503420262,"-",185.74776916166766,"-",6.1888808464309708,97.458541858646626]
[null,2029,3.8879730082218247E-2,4.0325845031568171E-2,2.8922639524348009E-2,2.8038272428697102E-2,4.5283534710792309E-3,4.2988441809100914E-2,4.399396710988987E-2,4.6114183581802352E-2,4.8646759961214758E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,1.8837250896634955E-3,1.7261607988106815E-3,1.4749267965621384E-3,8.99555872353012E-4,2.4145264616571838E-2,2.2261448784632158E-2,1.5983101307973667E-2,1.0360392679262687E-2,1.5678881846868862E-4,1.8667750549183301E-3,40.928062952995106,41.992192589772976,"-",14.126712604988311,"-",171.29779418628956,"-",1.4616138186368997,84.015984360902266,null,2029,5.1099995958941796E-2,5.2802362477316532E-2,3.9378508954216948E-2,3.8337432009216701E-2,4.6857401571919997E-2,4.7953424149779961E-2,5.026446010416457E-2,5.3024968357724092E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,2.217521175551867E-3,2.0320364923599346E-3,1.7362838249129495E-3,1.0589571729339659E-3,2.8423805506628371E-2,2.6206177509268978E-2,1.8815306859746601E-2,1.2196254262028037E-2,1.8457179710134027E-4,2.1975675946498585E-3,47.476553025474317,52.607818876467583,"-",17.697945551529358,"-",214.60187655658359,"-",1.8311097919883079,97.458541858646626]
[null,2030,3.9304044196561055E-2,4.078231035125917E-2,3.0562995942460085E-2,2.905849505337137E-2,3.8966430944595014E-3,3.937497519871435E-2,4.1413947553201616E-2,4.5308621534752049E-2,4.7037479339473949E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,1.5877887090903387E-3,1.4513064412279468E-3,1.2976349037638133E-3,7.7269434877911755E-4,2.0997676651613634E-2,1.9390099627552473E-2,1.4547896402223603E-2,9.2127833591319225E-3,8.2782060080953716E-5,1.0131402515854214E-3,45.207448367997287,51.536491139516905,"-",13.070045071624875,"-",158.6574860844886,"-","-",84.015984360902266,null,2030,5.0855849078989407E-2,5.259606399630002E-2,4.0565887074261744E-2,3.879478862762651E-2,4.2918722966598648E-2,4.5141202832989766E-2,4.9386397472879734E-2,5.1270852480026607E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,1.8691448683411469E-3,1.7084779426135392E-3,1.5275758087107613E-3,9.0961578738277737E-4,2.4718464954279575E-2,2.2826025281554776E-2,1.7125783644697627E-2,1.0845288570370102E-2,9.7451041127298737E-5,1.1926687041663583E-3,52.440640106876849,64.564916099586767,"-",16.374152465731644,"-",198.76609856664732,"-","-",97.458541858646626]
[null,2031,3.9516013738330517E-2,4.1155363536121072E-2,3.1325447407910344E-2,2.9202360567876777E-2,3.4519667833433202E-3,3.6754156612842689E-2,3.9275902446639192E-2,4.1020665652336676E-2,4.3560858201292824E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,1.095358852625307E-3,1.0067547871298107E-3,9.198123274880266E-4,5.3574608887893105E-4,1.5885814331555791E-2,1.4694398555275247E-2,1.1329755961881209E-2,7.0165268473643544E-3,3.0462551873032869E-5,3.7898139910626743E-4,45.775075769250307,36.52851046386175,"-",2.9257120549775135,"-",35.711495193666146,"-","-",84.015984360902266,null,2031,5.0581906670114453E-2,5.251174925207349E-2,4.0939971985943818E-2,3.8440674157856305E-2,4.0062030707998533E-2,4.2810733666836721E-2,4.4712525561046983E-2,4.7481335439409182E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,1.2894564413105116E-3,1.1851517354092131E-3,1.0828030719189051E-3,6.3068029582827778E-4,1.8700780631107479E-2,1.7298245979270023E-2,1.333738871832656E-2,8.2598554047173187E-3,3.5860516064934295E-5,4.4613690302789809E-4,53.099087892330353,45.762917909126003,"-",3.6653320624758288,"-",44.739361178624947,"-","-",97.458541858646626]
[null,2032,4.1061104603445565E-2,3.9867293867867595E-2,3.3037782818733555E-2,2.7813442418824788E-2,3.7214865125399176E-3,3.4344102480596439E-2,3.8374083230578324E-2,3.6589433552566684E-2,4.1292472170848631E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",2.284146259052735E-5,2.7608159789810311E-4,46.343645895388235,26.415878160371296,"-","-","-","-","-","-",84.015984360902266,null,2032,5.2718066261738118E-2,5.131271226381573E-2,4.3273011856775137E-2,3.7122918338002533E-2,3.7435071703850124E-2,4.1827750721330374E-2,3.9882482572297692E-2,4.500879466622501E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.6888969761568802E-5,3.2500325704564701E-4,53.75862923865035,33.09381215931316,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.0690412149826057E-2,4.076686449194615E-2,3.3467549426545853E-2,2.9277934669299829E-2,4.1147785704012015E-3,3.21178733713968E-2,3.4563339486649088E-2,3.6313422992078487E-2,3.881814330993745E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",2.2886447129714219E-5,2.7662531979901899E-4,48.247352001698843,16.500594384581007,"-","-","-","-","-","-",84.015984360902266,null,2033,5.2744670515851536E-2,5.2834670212995302E-2,4.4241916518006075E-2,3.9309902025776056E-2,3.5008481974822515E-2,3.7674040040447505E-2,3.9581631061365551E-2,4.2311776207831824E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.694192556109958E-5,3.2564332646740522E-4,55.966928321970656,20.671944645003087,"-","-","-","-","-","-",97.458541858646626]
[null,2034,3.9845707762387113E-2,4.1342477504230105E-2,3.3029308524971344E-2,3.0311348782609011E-2,4.5046814866162273E-3,3.1334126124521605E-2,3.2024684044503697E-2,3.4732568655280995E-2,3.556502108611654E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",2.2943220155967353E-5,2.7731152751200389E-4,53.681584968164771,6.119700686370785,"-","-","-","-","-","-",84.015984360902266,null,2034,5.2209278223926736E-2,5.3971275564024312E-2,4.4185013041640901E-2,4.0985430832931956E-2,3.4154197475728551E-2,3.490690560850903E-2,3.7858499834256286E-2,3.8765872983867029E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.7008758767604774E-5,3.26451130187131E-4,62.270638563071131,7.6667610198853193,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.1509680560071587E-2,4.2359279521537244E-2,3.5586857510411005E-2,3.3134949905773391E-2,4.8735819618537686E-3,2.7990463458050285E-2,2.796084553533237E-2,3.0814832183625591E-2,3.2116037379143848E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",2.3013132433429757E-5,2.7815654753635734E-4,46.261844953901658,"-","-","-","-","-","-","-",84.015984360902266,null,2035,5.4602376640810538E-2,5.5602524538247905E-2,4.7630029346750091E-2,4.4743643714570701E-2,3.0509605169274812E-2,3.0477321633512286E-2,3.3588167080151894E-2,3.5006480743266795E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.7091059500633514E-5,3.2744588775979991E-4,53.663740146525917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,4.1853714741736658E-2,4.2635770085865006E-2,3.6550523048317102E-2,3.3945423942938167E-2,5.1713644943304883E-3,2.624001775282004E-2,2.5930698405795503E-2,2.8714619371480309E-2,2.9840296691750305E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",2.3071429749663732E-5,2.7886117913143401E-4,47.128635812039605,"-","-","-","-","-","-","-",84.015984360902266,null,2036,5.5357923276698251E-2,5.6278558827806149E-2,4.911500601520475E-2,4.6048283348352675E-2,2.8601619350573846E-2,2.82644612623171E-2,3.1298935114913537E-2,3.2525923394007832E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.7159687101304149E-5,3.2827538007352419E-4,54.669217541965935,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,4.2200600294854292E-2,4.2914065379475841E-2,3.7540283929670598E-2,3.4775722007807416E-2,5.4873419473691924E-3,2.4599040051631643E-2,2.4047953734541192E-2,2.6757548466777997E-2,2.7725814867494765E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",2.3129874745796998E-5,2.7956759571301981E-4,48.01166740576646,"-","-","-","-","-","-","-",84.015984360902266,null,2037,5.6138245607545496E-2,5.6978136705161983E-2,5.0652121182451243E-2,4.7397678888033909E-2,2.6812953656278494E-2,2.6212269570649902E-2,2.916572782878802E-2,3.0221138205569296E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.7228488550752233E-5,3.2910697367336694E-4,55.693534190689093,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,4.2550360851724985E-2,4.3194177182329735E-2,3.8556846796893425E-2,3.5626328992008016E-2,5.8226260555350462E-3,2.3060684530091281E-2,2.2301909102817798E-2,2.493386350310043E-2,2.576116511197811E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",2.3188467795935156E-5,2.8027580180287742E-4,48.9112440316608,"-","-","-","-","-","-","-",84.015984360902266,null,2038,5.6944680187226517E-2,5.7702580771614428E-2,5.2243515441878809E-2,4.8793709881967698E-2,2.5136146137799499E-2,2.4309080922071402E-2,2.717791121837947E-2,2.8079669972056142E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.729746428937487E-5,3.2994067388234731E-4,56.737043076726522,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,4.2903020240514837E-2,4.3476117351277689E-2,3.9600937427756833E-2,3.6497741647515979E-2,6.1783964818977214E-3,2.1618533482615214E-2,2.0682639160102188E-2,2.3234473440761565E-2,2.3935730332839907E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",2.3247209275131498E-5,2.8098580193422408E-4,49.827675687792187,"-","-","-","-","-","-","-",84.015984360902266,null,2039,5.7778643765624069E-2,5.8453293684414098E-2,5.3891431878445348E-2,5.0238349805945812E-2,2.3564201496050586E-2,2.2544076684511385E-2,2.5325576050430107E-2,2.6089946062795501E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.7366614758684804E-5,3.3077648603696861E-4,57.800103797838936,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,4.3258602486878919E-2,4.3759897820563595E-2,4.0673301253552369E-2,3.7390468876758155E-2,6.5559049685560535E-3,2.0266570549070561E-2,1.9180939203673131E-2,2.1650906848123534E-2,2.2239645764315353E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",2.3306099559389416E-5,2.8169760065176077E-4,50.76127818054789,"-","-","-","-","-","-","-",84.015984360902266,null,2040,5.8641638176538065E-2,5.9231763043351662E-2,5.5598221564666046E-2,5.1733671290703893E-2,2.2090561898486911E-2,2.0907223732003714E-2,2.3599488464454654E-2,2.4241213883103737E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.7435940401313225E-5,3.3161441548725288E-4,58.883082689435547,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,4.3617131815598051E-2,4.4045530602329422E-2,4.1774703891294535E-2,3.8305032029809734E-2,6.9564797407654366E-3,1.8999155615747502E-2,1.7788272854690517E-2,2.0175269671648635E-2,2.0663745657413024E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",2.3365139025664794E-5,2.8241120251170108E-4,51.712373233461143,"-","-","-","-","-","-","-",84.015984360902266,null,2041,5.9535255524151107E-2,6.0039566575891275E-2,5.7366349371661005E-2,5.32818516563211E-2,2.0709079621164778E-2,1.9389217411612664E-2,2.1991043942097013E-2,2.25234827665802E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.7505441661012597E-5,3.3245446759677455E-4,59.986352950814918,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,4.3978632652229184E-2,4.4333027787123655E-2,4.2905931690335096E-2,3.9241965208861161E-2,7.3815301801634396E-3,1.7811001285954819E-2,1.649672353334632E-2,1.8800205884171691E-2,1.919951374762378E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",2.342432805186843E-5,2.8312661208180058E-4,52.681288598078503,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.0461183686292608E-2,6.0878377639090368E-2,5.9198400113950882E-2,5.4885178771959767E-2,1.9413991401690756E-2,1.7981428651347491E-2,2.0492224413747144E-2,2.0927469984909922E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.7575118982659519E-5,3.332966477426957E-4,61.110294773771059,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,4.4343129624769426E-2,4.4622401544413083E-2,4.4067792293779301E-2,4.020181558013225E-2,7.8325517835359047E-3,1.6697150822078947E-2,1.5298949457248868E-2,1.7518860815225062E-2,1.7839037232485165E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",2.3483667016868454E-5,2.8384383394138588E-4,53.668358166904461,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.1421212153857041E-2,6.1749971057661557E-2,6.1097085047815469E-2,5.6546057260510159E-2,1.8199894396066053E-2,1.6675854908401268E-2,1.909555828859532E-2,1.9444550583408833E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.7644972812257546E-5,3.341409613157995E-4,62.255295473609173,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,4.4710647565333876E-2,4.491366412309792E-2,4.5261115215104827E-2,4.1185143693415638E-2,8.3111314245704424E-3,1.5652957467085261E-2,1.4188141907229827E-2,1.6324846980618594E-2,1.6574964010293111E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",2.3543156300492749E-5,2.8456287268138411E-4,54.673922088462291,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.2417238226915375E-2,6.2656229318715201E-2,6.3065248744225727E-2,5.8267015068893223E-2,1.7061723639122936E-2,1.5465074678880513E-2,1.7794083208874267E-2,1.8066710771219494E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.7715003596940069E-5,3.3498741372052542E-4,63.421749622616254,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,4.5081211511847387E-2,4.5206827852030305E-2,4.6486752430395156E-2,4.2192523809436222E-2,8.8189529371102762E-3,1.4674065059195147E-2,1.3157986523336787E-2,1.5212212240935502E-2,1.5400462948876261E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",2.360279628353139E-5,2.8528373290435217E-4,55.698326884510713,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.3451273589312976E-2,6.3599149144976302E-2,6.5105876358627399E-2,6.0050710426034541E-2,1.5994730914522713E-2,1.4342205310437098E-2,1.6581311342619698E-2,1.6786504614275125E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.7785211784973157E-5,3.3583601037500343E-4,64.61005918603243,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,4.5454846709750286E-2,4.550190514053614E-2,4.7745578986610145E-2,4.3224544235217717E-2,9.3578030395525466E-3,1.3756389858867237E-2,1.2202627410999435E-2,1.4175410130214838E-2,1.4309186969722797E-2,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",2.3662587347739074E-5,2.8600641922450629E-4,56.741925569456825,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.4525451284879298E-2,6.458084846960041E-2,6.7222101321198727E-2,6.1899939211859559E-2,1.4994464946165289E-2,1.3300863877989386E-2,1.5451197041934175E-2,1.559701379699785E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.7855597825758444E-5,3.3668675671108886E-4,65.820633660569911,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,4.583157861371831E-2,4.5798908478940387E-2,4.9038493626328165E-2,4.4281807667652259E-2,9.9295776212354539E-3,1.2896103512268661E-2,1.1316633853331655E-2,1.3209272206909477E-2,1.329523874796407E-2,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",2.3722529875837568E-5,2.8673093626775149E-4,57.805077772006427,"-","-","-","-","-","-","-",84.015984360902266,null,2047,6.5642033119787585E-2,6.5603573837127005E-2,6.9417213472631911E-2,6.381764276207863E-2,1.4056752828372841E-2,1.2335130900131505E-2,1.439810670553133E-2,1.4491810235280837E-2,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.7926162169835987E-5,3.3753965817439713E-4,67.053890215527446,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,4.621143288939674E-2,4.6097850439095762E-2,5.0366419429405757E-2,4.536493154547358E-2,1.0536288412932276E-2,1.2089617080163411E-2,1.0494969440346374E-2,1.2308982289289623E-2,1.2353138842855552E-2,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",2.3782624251518157E-5,2.8745728867171123E-4,58.888149859093652,"-","-","-","-","-","-","-",84.015984360902266,null,2048,6.6803417517101726E-2,6.6669708256607424E-2,7.1694667672000348E-2,6.5806916135035379E-2,1.3177682617378119E-2,1.1439516689977548E-2,1.3416790695325691E-2,1.3464921338712552E-2,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.799690526888718E-5,3.383947202243385E-4,68.310253836548625,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,4.6594435415148933E-2,4.6398743674914894E-2,5.1730304472012933E-2,4.6474548409839431E-2,1.1180070064921704E-2,1.1333566065589594E-2,9.7329634395989066E-3,1.1470052446855743E-2,1.1477796086530195E-2,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",2.3842870859444097E-5,2.8818548108575711E-4,59.991515062132635,"-","-","-","-","-","-","-",84.015984360902266,null,2049,6.8012147851139168E-2,6.7781779534535666E-2,7.4058092904879483E-2,6.7871016868488829E-2,1.2353587011492658E-2,1.060893014916281E-2,1.2502357167072761E-2,1.2510797734317913E-2,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",2.8067827575737594E-5,3.3925194833415333E-4,69.590157472073855,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,4.6980612283819327E-2,4.6701600922905942E-2,5.3131122503514719E-2,4.7611306273733757E-2,1.1863187657537959E-2,1.0624796377864086E-2,9.0262842455158688E-3,1.0688300628078502E-2,1.0664480071003141E-2,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",2.3903270085253087E-5,2.8891551817103857E-4,61.115553605634688,"-","-","-","-","-","-","-",84.015984360902266,null,2050,6.9270921290965806E-2,6.8942469116898566E-2,7.651130192159121E-2,7.0013374255893074E-2,1.1581028051871854E-2,9.8386498276122978E-3,1.1650247684605567E-2,1.1624283277393425E-2,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.8138929544359939E-5,3.4011134799094664E-4,70.894042182536239,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,4.7369989804511091E-2,4.700643500271174E-2,5.4569873641682101E-2,4.8775869000404377E-2,1.2588044670625824E-2,9.9603511743592797E-3,8.3709147564829962E-3,9.9598298129403556E-3,9.908795584745814E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",2.3963822315559722E-5,2.8964740460051279E-4,62.260652838235352,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.0582598184131179E-2},7.0154621471452988E-2,7.9058301437248901E-2,7.2237599173536754E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":1.0856782780051616E-2},9.1242970845664666E-3,1.0856214496104988E-2,1.0800587187372939E-2,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",2.8210211629876908E-5,3.4097292469572368E-4,72.22235729235301,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,4.7762594504378475E-2,4.7313258817652408E-2,5.6047585086728767E-2,4.9968916691057144E-2,1.335719143994028E-2,9.337458525158512E-3,7.7631295397234653E-3,9.2810085863545694E-3,9.206658860682981E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",2.4024527937957984E-5,2.9038114505897458E-4,63.42720736617644,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.1950212013652051E-2,7.1421254043238125E-2,8.1703302927194812E-2,7.4547494491810182E-2,1.017782979242278E-2,8.4618111982985786E-3,1.0116299359126481E-2,1.0035258158144451E-2,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.8281674288564145E-5,3.4183668396342489E-4,73.57556054476467,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,4.8158453130434022E-2,4.7622085355271564E-2,5.7565311854683457E-2,5.1191146082033082E-2,1.4173334130243746E-2,8.7535198491296099E-3,7.1994736541610227E-3,8.648453035620467E-3,8.5542755072554894E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",2.4085387341023714E-5,2.9111674424308633E-4,64.615619189289092,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.3376979963269875E-2,7.274556781834865E-2,8.4450734053456322E-2,7.6947066105892289E-2,9.5413366355512758E-3,7.8474262830355145E-3,9.4268138088263089E-3,9.3241603029084845E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.8353317977853118E-5,3.4270263132296126E-4,74.954118259575338,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,4.8557592651370773E-2,4.7932927687886054E-2,5.9124137530621457E-2,5.244327095170033E-2,1.503934425667185E-2,8.2060990731742285E-3,6.6767430108869499E-3,8.0590098816740157E-3,7.948120003286702E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",2.4146400914317101E-5,2.9185420686140819E-4,65.826297839524699,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.4866314128147787E-2,7.4130958533133576E-2,8.7305250760001687E-2,7.9440534623295742E-2,8.9446479897599095E-3,7.2776498818667755E-3,8.7843207710246781E-3,8.6634508035825057E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.8425143156334097E-5,3.4357077231724978E-4,76.358505493848639,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,4.8960040259399575E-2,4.8245798973139312E-2,6.0725175042293057E-2,5.3726022537298627E-2,1.5958268787867685E-2,7.692912469427572E-3,6.1919661595904053E-3,7.5097407600433234E-3,7.3849166458416042E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",2.4207569048385172E-5,2.9259353763442803E-4,67.059660522081387,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.6421833410443021E-2,7.558102856825745E-2,9.0271750076865234E-2,8.2032347747985804E-2,8.3852745916760535E-3,6.7492431139535422E-3,8.1856174284472231E-3,8.0495591439673497E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.8497150283759031E-5,3.4444111250324871E-4,77.789206205614406,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.2435252002613513E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.1060831189674095E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":2.9293703875873846E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.6921633760328242E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":5.6924369110924996E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":5.0167233189525623E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.4606063292432921E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":5.1639982019224873E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.9732670160393152E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":2.4625048369379559E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":2.1162140178155346E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.7573921958712639E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.0373613021093903E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.0381660972198764E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6584252387767796E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.8766204212597001E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1772432988448493E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":6.2255815570526069E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.2725711323849912E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":38.306651631675351},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.97344178370523},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":3.7253970298768313},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":5.3986456859302825},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":44.424480072506142},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":65.336781310758639},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.67115698604645035},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":11.701615280111785},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.6655915389214724E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.5037947208222443E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.1185684934416801E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.8393283994396503E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.4682284176582933E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.9520608988751889E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.628758040095512E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.5108610474828535E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":2.8988606940433619E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":2.4912071417724471E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":2.068802092979652E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":1.2211817248431744E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.5765291296472386E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.1294981910880253E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.2091575599069192E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.3858508114001564E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":7.3287546089623287E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.5612707370436129E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":44.43571589274341},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":20.011527866625908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.3214605546571239},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":6.7634233153334584},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":51.532396884107129},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":81.853919626118426},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.77854210381388245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":14.659783622924047},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.1822331796016063E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.1070821633252513E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.0568118003220773E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.7884891578689969E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":5.1915830601905423E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.4526130794292774E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.8166879058330968E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.6612104199134877E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":5.2878569764780205E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.7456416168531586E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":1.5044156907162471E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.2547772862735371E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":7.4020692511402671E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.1691463496997014E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9031896374585196E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.3497116917565355E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.4611141532237415E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":4.3113919875918661E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.0403338438867809E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":41.424447595092552},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.566476467972137},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.533111898338293},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":3.8673517783701503},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":30.206761359037813},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":46.824756786894135},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.45635827090980957},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":7.9566018489063799},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.5344780568726416E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.4460102805121181E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.2096320091847807E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.8937625944890135E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.8533482565779135E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":5.2501898173580773E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":5.0807193577057021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.7637641043610431E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":2.0549693113595382E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.7709981511111661E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":1.4771238214012078E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":8.7137159224423251E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.5535190828664886E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.2404348412161698E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.5888806035357937E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.9604235811749878E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":5.0753706477931436E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.9334810010235189E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.052359210307358},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.754481719075493},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":2.9384098020724192},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":4.8450183079421238},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":35.039843176483856},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":58.662055302620971},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.52937559425537917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":9.9680307963099164},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":4.2994383969614108E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.2727627129117804E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.696698810269846E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.3707432418820793E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":6.52135297032956E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":3.1835504871552851E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":3.3192826653292047E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":3.3418472153088505E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.693708515130345E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":9.2532568668011843E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":7.9745720348591779E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":6.651294531719135E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":3.9236718158749734E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1498160998039433E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0088383784859833E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.1545206412196713E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.4850478977605723E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":2.3956924737591622E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.8051104972420045E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.189067463025076},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.7815196805575653},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.3427461193282435},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.0499969211349067},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.011930471342186},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":24.820759203466601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24190534089294274},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.2176171777754528},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":5.8289925525701683E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":5.7975899373069448E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.1194475111168605E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.73573261601078E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.4700700309992616E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.6180181052088346E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.6426134646866476E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":4.0261422814920782E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":1.0892933983598352E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":9.3876661994362243E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":7.8299039227397655E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":4.6189464616480197E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3535635126892022E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1876045391536996E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.4223016988437989E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.2797983852437454E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":2.8202091801092857E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.3021760773532896E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.739318257109105},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.001487855802516},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.557585498420762},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":2.5682361427978115},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":18.573839346756934},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":31.095447130102954},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28061019543581356},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.2838308003170873},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"RI3","index":12,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #3 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Rhode Island"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2859407929975057E-2,3.6686383075167327E-2,3.1964346313031133E-2,2.6296843111549641E-2,8.5647258723437428E-3,6.9730935338513142E-2,7.2976910015438684E-2,7.1893357296010513E-2,7.3694105921640121E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.7930450951368882E-3,1.366058742333538E-3,1.4566502865234461E-3,7.7573172262818807E-4,2.2229318481202728E-2,1.7242244524335485E-2,1.5741256120776054E-2,8.8815149874273622E-3,7.3706383775638926E-4,8.7179785357768651E-3,57.209291127733678,"-",9.0829300256422858,"-",106.45927671257621,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.05364903120897E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.3269605453010037E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7710823776623307E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1039039007839298E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6006719518979332E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9544831916828165E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8363759452651463E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.032657545458774E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1107726859951451E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6081243514750412E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.714768717295401E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.1319138387790314E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.6168353716071856E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.0297570254047735E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8530606705377574E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0455319443199492E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.6767154980682158E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0262804332316527E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.53619882974505},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":123.49276098658839},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5057165435355456E-2,4.1676858387623604E-2,2.8892860963460883E-2,2.5416191735696547E-2,1.2211024676244107E-2,5.7413932293787051E-2,5.8367578807560834E-2,5.6620864519727469E-2,6.3078851739478387E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,3.0677037702925023E-3,2.5386266180430399E-3,2.0719870554307984E-3,1.1722148988443414E-3,3.7317396051751592E-2,3.1418239495298518E-2,2.1944051735099904E-2,1.3153168032818836E-2,1.1344640628817902E-3,1.3171012709322888E-2,47.560050582486205,"-",6.70747341805661,"-",79.176908127914885,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.7416113399375005E-2,6.343681594278508E-2,4.8387494175060726E-2,4.4294759160136546E-2,6.2581186200227887E-2,6.3620660900241308E-2,6.1716742326502948E-2,6.8755948396031441E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,3.6113008783883343E-3,2.9884712547602671E-3,2.4391431616531361E-3,1.379931378919559E-3,4.3930038632121984E-2,3.6985551533865423E-2,2.583253770255961E-2,1.5483909408234336E-2,1.3354910948244437E-3,1.5504916161414906E-2,55.169658675683998,"-",7.7806691649456674,"-",91.845213428381257,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3140502454471562E-2,4.2015530236434021E-2,2.6202243338298202E-2,2.5113255217615916E-2,1.6103041245320946E-2,5.8143031718996672E-2,6.56235590059773E-2,5.2677600547539317E-2,7.4054482148065925E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,3.6070285434868319E-3,3.1291839417331574E-3,2.2910395687047035E-3,1.4164565650731089E-3,4.1695572324095355E-2,3.6774908375108363E-2,2.2998307652801996E-2,1.506267708862897E-2,1.3752252591389647E-3,1.5157221210969879E-2,29.620613211469831,"-",8.4617275970042858,"-",99.647733567044767,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.9741499643395766E-2,6.8417182348321948E-2,4.9801781011836473E-2,4.8519824196169285E-2,6.3375904573706371E-2,7.1529679316515257E-2,5.7418584596817861E-2,8.0719385541391867E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,4.2461940013926993E-3,3.6836753362082734E-3,2.6970117802791772E-3,1.6674526684040641E-3,4.9084027739925054E-2,4.3291422139177568E-2,2.7073607768878512E-2,1.7731783468734028E-2,1.6189151750583895E-3,1.7843080809553744E-2,34.359911325304999,"-",9.8156040125249699,"-",115.59137093777193,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5320482804336669E-2,4.419552969397654E-2,2.9369000656652863E-2,2.7881306841846521E-2,9.9428099999999998E-3,4.7954975542987985E-2,5.269065894422241E-2,4.6497943424566729E-2,5.8617945442595826E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,3.1003343889400656E-3,2.6895327548469212E-3,2.1183168273017725E-3,1.2907976582322554E-3,3.9107796824482295E-2,3.4543456034154638E-2,2.3067891693416519E-2,1.493501404882097E-2,1.0329404019205964E-3,1.2400561108206169E-2,32.940873738600693,"-",7.2430703560972693,"-",85.24735990208103,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.5055948289265142E-2,6.3731653487749187E-2,4.627786350501175E-2,4.452655034622173E-2,5.2270923341856908E-2,5.7432818249202433E-2,5.0682758332777737E-2,6.389356053242945E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,3.6497136426602459E-3,3.1661179590057958E-3,2.4936825690996473E-3,1.5195270032710112E-3,4.6037698421780564E-2,4.0664556443406844E-2,2.7155522101489932E-2,1.7581498538272049E-2,1.2159774411409263E-3,1.4597940536580305E-2,38.211413536776803,"-",8.4019616130728316,"-",98.886937486413984,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5571806352715655E-2,4.4519372619932607E-2,3.0054636833857128E-2,2.828459524859496E-2,7.3562711849824765E-3,4.8466258149474084E-2,5.365087294646257E-2,4.9444085390023776E-2,5.8787111948345065E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,2.9030789404066002E-3,2.525694466028584E-3,2.014694493199395E-3,1.2204446047863757E-3,3.5597174872282207E-2,3.1566219320071434E-2,2.1237928912565152E-2,1.3688453120120445E-2,8.8052065386227485E-4,1.0269517176834395E-2,31.11513331269785,"-",4.9330984834629534,"-",58.064908728046873,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.2306932877378249E-2,6.1068007887146052E-2,4.4040120919777992E-2,4.1956427965607369E-2,5.2828221382926754E-2,5.8479451511644208E-2,5.3894053075125917E-2,6.4077952023696122E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,3.4175045286466504E-3,2.9732475254088497E-3,2.3716983573943283E-3,1.4367073887545218E-3,4.1904994259650621E-2,3.7159753383588096E-2,2.5001289915871701E-2,1.611404701300579E-2,1.03654891372667E-3,1.2089275620569452E-2,36.093554642729501,"-",5.7223942408170254,"-",67.355294124534367,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.679724023790386E-2,4.4307955863211929E-2,3.1257585982007376E-2,2.790045773645914E-2,9.177364033139632E-3,4.4354542208733139E-2,5.1484916953108875E-2,4.5265562636779118E-2,5.504936133180563E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,2.9083979843578284E-3,2.4566028323671279E-3,2.0514690087028954E-3,1.1776830447289279E-3,3.4513209062957066E-2,2.9706577063258847E-2,2.0864621222420214E-2,1.2743860384905645E-2,6.3644112002392522E-4,7.1825522621793625E-3,32.983764863778106,11.148102006114032,2.5032484799061971,4.9768637096064747,29.441872768557293,58.535215061900153,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.5893304147872409E-2,6.2962918581985064E-2,4.7600023157831059E-2,4.3648011787171682E-2,4.8346451007519123E-2,5.6118559478888677E-2,4.9339463274089244E-2,6.000380385166814E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,3.4237661071860361E-3,2.8919128542625834E-3,2.4149893170450488E-3,1.3863684802548942E-3,4.0628949708913065E-2,3.4970582518868316E-2,2.4561832103033077E-2,1.5002072445110927E-2,7.4921848649216487E-4,8.4553005230375462E-3,38.261167241982598,13.966342193259658,2.9037682366911883,6.2350148553949918,34.152572411526457,73.332917429548516,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7617235786742054E-2,4.3527175966148211E-2,3.3132476799244089E-2,2.7887766591907722E-2,1.3632899056827779E-2,3.9791894047142569E-2,4.80930482602165E-2,4.4335012866834153E-2,5.4227143890855589E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,2.8711542250129383E-3,2.3346842347359686E-3,2.1048491354971953E-3,1.136037170515927E-3,3.460076085917492E-2,2.8713275700354861E-2,2.172632727440689E-2,1.2494583204460546E-2,4.0358917774907055E-4,4.6331150034884866E-3,41.577091983845037,23.602870871626187,"-",10.998084396716894,"-",129.34993769870522,"-",9.402054800218357,84.015984360902266,null,2027,7.2103658737850421E-2,6.7288840317047335E-2,5.5052200457767805E-2,4.887812760169144E-2,4.3373164511385405E-2,5.2421422603635991E-2,4.8325164024849231E-2,5.9107586841032594E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,3.3799227536852315E-3,2.7483902811311824E-3,2.4778284023072986E-3,1.3373429571313493E-3,4.0732015683420719E-2,3.3801268154457748E-2,2.5576232467431795E-2,1.4708623348290957E-2,4.7510518004620594E-4,5.4541029821066475E-3,48.229426701260238,29.569676627973287,"-",13.778400132206926,"-",162.04960194893789,"-",11.778894253713558,97.458541858646626]
[null,2028,4.6286531650269608E-2,4.578148085128185E-2,3.1983457194663688E-2,3.0607365337176718E-2,1.2901253714928038E-2,3.9943512109843954E-2,4.275194516999084E-2,4.448779828485197E-2,4.7856096964088678E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,2.6394473820210672E-3,2.2997904071005533E-3,1.9226868761037339E-3,1.1754696614942946E-3,3.2103964070565663E-2,2.8565309881387425E-2,2.0058491982631651E-2,1.3051732221722439E-2,2.9221588276737333E-4,3.3918709717341666E-3,43.753064997789423,34.914945868235961,"-",14.18859952759429,"-",166.83151087790327,"-",5.4467286669280659,84.015984360902266,null,2028,6.967586093191068E-2,6.9081315131342275E-2,5.2838281682771389E-2,5.1218346348137725E-2,4.353842819972991E-2,4.6599620235290018E-2,4.8491700130488653E-2,5.2163145690856665E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,3.1071574581152004E-3,2.7073132672387717E-3,2.2633869905493158E-3,1.3837628855110839E-3,3.7792786503869899E-2,3.3627082792369284E-2,2.3612856761953984E-2,1.5364499171411658E-2,3.4399653719375194E-4,3.9929105079254609E-3,50.753555397435726,43.74144418372601,"-",17.775477488170129,"-",209.0065168278372,"-",6.8236616739274814,97.458541858646626]
[null,2029,4.6765985816183159E-2,4.7647153568417096E-2,3.3214218596696272E-2,3.1605354948909613E-2,1.4396514175858497E-2,3.7872845985757062E-2,3.8758714448277144E-2,4.0626626578095425E-2,4.2857828062219619E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,2.4049981365332086E-3,2.1674109842318373E-3,1.8083655703339491E-3,1.0980798693493862E-3,2.974200062432843E-2,2.6913227646443737E-2,1.8882245926935114E-2,1.2207380509566301E-2,1.8954097807813474E-4,2.2063391584612518E-3,47.326868267557316,48.557366842513801,"-",16.571634352217952,"-",194.86829200964846,"-",1.7037787190250602,84.015984360902266,null,2029,7.2000494990631436E-2,7.3037805668561245E-2,5.604735461985149E-2,5.4153400333677028E-2,4.1281402124475203E-2,4.2246998748622089E-2,4.4283022970124014E-2,4.6715032587819387E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,2.8311638063268935E-3,2.5514762106377191E-3,2.1288079493971251E-3,1.2926596221980976E-3,3.5012283134959431E-2,3.1682251585393569E-2,2.2228179905188022E-2,1.4370528335861452E-2,2.2312763939358023E-4,2.5973024573405861E-3,54.899167190366484,60.832669180301295,"-",20.760943516458649,"-",244.13099622968758,"-",2.1344939791945952,97.458541858646626]
[null,2030,4.7134353794245652E-2,4.7707430582225756E-2,3.5423177717157833E-2,3.2426698641011026E-2,2.2470865259413407E-2,3.456178653612002E-2,3.6351515340092441E-2,3.9770105195674671E-2,4.1287627787029962E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,2.0370228184001219E-3,1.8195360462427462E-3,1.6154621865590738E-3,9.4037921910798802E-4,2.5757936456234289E-2,2.3156969260809568E-2,1.7213268132649388E-2,1.0731230363395097E-2,9.8765450014533728E-5,1.1781441733050718E-3,47.658567751527059,54.330767236740847,"-",15.530271017188099,"-",182.39261598696436,"-","-",84.015984360902266,null,2030,8.1939263869967444E-2,8.2613889864777634E-2,6.8152867392019673E-2,6.4625412223579648E-2,3.7672347324370824E-2,3.9623151720700765E-2,4.3349414663285395E-2,4.5003514287862666E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,2.3979832618206236E-3,2.1419578336369614E-3,1.9017220860173419E-3,1.1070144167339235E-3,3.0322242796279007E-2,2.7260384213825029E-2,2.0263459245754862E-2,1.263280438378871E-2,1.1626668775710912E-4,1.3869113208147307E-3,55.283938591771381,68.065585194188941,"-",19.45632353033325,"-",228.50146930846896,"-","-",97.458541858646626]
[null,2031,4.7734948274038923E-2,4.847440272460244E-2,3.5407312313198422E-2,3.2477567134963282E-2,2.1858215116283906E-2,3.186518064961124E-2,3.4051488103017807E-2,3.5564165847904991E-2,3.7766466265512742E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,1.4223865530933616E-3,1.2786253872081087E-3,1.1148148602198491E-3,6.5286905633371432E-4,1.9313158413506955E-2,1.7439061705605191E-2,1.2823229813572277E-2,8.0374405083893079E-3,3.2665860121732735E-5,4.0164068192418491E-4,45.52768329487013,36.33109126930637,"-",3.5334089445246755,"-",41.447427952686773,"-","-",84.015984360902266,null,2031,8.1925071943088054E-2,8.2795557722291427E-2,6.7412978889986611E-2,6.3964082866168198E-2,3.4733046908076257E-2,3.7116122032289416E-2,3.8764940774216446E-2,4.1165448229408895E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,1.6744334503015054E-3,1.5051978058213857E-3,1.3123600534508065E-3,7.685574531160486E-4,2.2735450084380389E-2,2.0529263439838432E-2,1.5095506136537287E-2,9.4616749664758939E-3,3.8454250535303781E-5,4.7281141076115053E-4,52.812112622049348,45.51559114218702,"-",4.4266547257005131,"-",51.925337739125993,"-","-",97.458541858646626]
[null,2032,5.0427290601052263E-2,4.8132882117671152E-2,3.8485329578937369E-2,3.1646077936184611E-2,2.1232307248157823E-2,2.8474813109746214E-2,3.1816083965679677E-2,3.0336424799263524E-2,3.4235730241272321E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",2.284146259052735E-5,2.7608159789810311E-4,48.247352001692406,27.500990640964673,"-","-","-","-","-","-",84.015984360902266,null,2032,8.4357678588090124E-2,8.165670092145387E-2,7.029960207285646E-2,6.224843503900792E-2,3.1037546289623377E-2,3.4679531522590852E-2,3.3066703031197242E-2,3.7316945962986833E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.6888969761568802E-5,3.2500325704564701E-4,55.966928321963188,34.453241075000541,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0416880805175736E-2,4.885529773659382E-2,3.8149516714565193E-2,3.3260380907209793E-2,1.7036560000000003E-2,2.6305486932425726E-2,2.8308395910694152E-2,2.9741765992529208E-2,3.1793205912878916E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",2.2886447129714219E-5,2.7662531979901899E-4,47.409698275514501,16.214116810225963,"-","-","-","-","-","-",84.015984360902266,null,2033,7.9406190515852876E-2,7.7567894927518255E-2,6.4965049508386163E-2,5.9209558835967374E-2,2.8672980756344044E-2,3.085615154265663E-2,3.2418524931856839E-2,3.4654594445038024E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.694192556109958E-5,3.2564332646740522E-4,54.995249999596815,20.313045539851085,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0369793643493602E-2,5.056360309419785E-2,3.8857833208543829E-2,3.4880746630489685E-2,2.069321E-2,2.4521031501943992E-2,2.506143886618659E-2,2.7180538137716488E-2,2.783198736592437E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",2.2943220155967353E-5,2.7731152751200389E-4,61.040285783290528,6.9585925792951215,"-","-","-","-","-","-",84.015984360902266,null,2034,8.3655367889120674E-2,8.388352037448972E-2,7.0103488065097808E-2,6.542166174541246E-2,2.6727924337118954E-2,2.7316968364143386E-2,2.9626786570110974E-2,3.0336866228857565E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.7008758767604774E-5,3.26451130187131E-4,70.806731508617005,8.7177247833409286,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1293843706993504E-2,5.1459943155291413E-2,3.9751338395610389E-2,3.6067267022813279E-2,2.6069646434471329E-2,2.2112136872288562E-2,2.208873906174523E-2,2.4343354941661767E-2,2.5371291739684224E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",2.3013132433429757E-5,2.7815654753635734E-4,44.802426160603162,"-","-","-","-","-","-","-",84.015984360902266,null,2035,9.1072300594532418E-2,9.1267832865068718E-2,7.7484463341972218E-2,7.3147574521915462E-2,2.4102229190794536E-2,2.4076725577302303E-2,2.6534256886411329E-2,2.7654707996255808E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.7091059500633514E-5,3.2744588775979991E-4,51.970814346299662,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2149780292268612E-2,5.2235693432194752E-2,4.0718275953973398E-2,3.691025991937559E-2,2.6428174805943085E-2,2.0213502094147177E-2,1.9981526486546969E-2,2.2111634710082713E-2,2.2988315355842656E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",2.3071429749663732E-5,2.7886117913143401E-4,45.629423384712453,"-","-","-","-","-","-","-",84.015984360902266,null,2036,9.2501968741614829E-2,9.2603105689935891E-2,7.90448018345737E-2,7.4562005358645156E-2,2.2032717282620424E-2,2.1779863870336199E-2,2.4101681833990158E-2,2.5057263737868499E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.7159687101304149E-5,3.2827538007352419E-4,52.930131126266438,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3019999828187808E-2,5.3023138018403866E-2,4.1708733934025563E-2,3.7772955917456656E-2,2.6791633915293211E-2,1.8477891542998778E-2,1.8075336922425144E-2,2.0084511388172646E-2,2.0829157944413305E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",2.3129874745796998E-5,2.7956759571301981E-4,46.471685951958136,"-","-","-","-","-","-","-",84.015984360902266,null,2037,9.3954255242825871E-2,9.3957949520348208E-2,8.0638633032218063E-2,7.600543515111316E-2,2.014090178186867E-2,1.9702117245443407E-2,2.1892117413108186E-2,2.2703782159410504E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.7228488550752233E-5,3.2910697367336694E-4,53.907155704271432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.3904740653294633E-2,5.3822453203730324E-2,4.2723284461889867E-2,3.8655815533640947E-2,2.7160091573545771E-2,1.6891307319461858E-2,1.6350993257655069E-2,1.8243228191432426E-2,1.8872797504191564E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",2.3188467795935156E-5,2.8027580180287742E-4,47.329495641642822,"-","-","-","-","-","-","-",84.015984360902266,null,2038,9.5429520497436554E-2,9.5332651711809435E-2,8.2266710268914842E-2,7.7478485846580208E-2,1.8411524978213425E-2,1.7822582650844025E-2,1.9885118728661347E-2,2.0571349279568805E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.729746428937487E-5,3.2994067388234731E-4,54.902214944305669,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.4804245083270323E-2,5.4633817935525943E-2,4.3762513580459364E-2,3.95593100480734E-2,2.7533616524310398E-2,1.5440953438684473E-2,1.4791147830842804E-2,1.6570747896842687E-2,1.7100186507047581E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",2.3247209275131498E-5,2.8098580193422408E-4,48.203139434365596,"-","-","-","-","-","-","-",84.015984360902266,null,2039,9.692813068444403E-2,9.6727503846119361E-2,8.3929804359334975E-2,7.8981793161010228E-2,1.6830639248166076E-2,1.6122351135618659E-2,1.806211520755853E-2,1.8639203292681865E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.7366614758684804E-5,3.3077648603696861E-4,55.915641743864086,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.5718759477300012E-2,5.5457413858744774E-2,4.4827021587917806E-2,4.0483921756033929E-2,2.7912278456607868E-2,1.4115132629249788E-2,1.3380107905764082E-2,1.5051595199015928E-2,1.5494066447269821E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",2.3306099559389416E-5,2.8169760065176077E-4,49.092909608031498,"-","-","-","-","-","-","-",84.015984360902266,null,2040,9.8450457855796369E-2,9.8142801793633147E-2,8.5628704012415624E-2,8.0516006890321942E-2,1.5385494565882271E-2,1.4584317617282851E-2,1.6406238766927362E-2,1.6888532427524108E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.7435940401313225E-5,3.3161441548725288E-4,56.947775145316534,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.6648534305546366E-2,5.6293425356609021E-2,4.5917423384494636E-2,4.1430144225391936E-2,2.8296148017872086E-2,1.2903151993332251E-2,1.2103677795483806E-2,1.3671713518627919E-2,1.4038799809199325E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",2.3365139025664794E-5,2.8241120251170108E-4,49.999103835633207,"-","-","-","-","-","-","-",84.015984360902266,null,2041,9.9996880031128221E-2,9.957884577643919E-2,8.7364216254866123E-2,8.2081791228770407E-2,1.4064435672732155E-2,1.3193008797077349E-2,1.4902167735304433E-2,1.5302291792027266E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.7505441661012597E-5,3.3245446759677455E-4,57.998960449334518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7593824217749189E-2,5.7142039591887989E-2,4.7034348827654726E-2,4.2398482560078242E-2,2.8685296827130845E-2,1.1795236767242688E-2,1.0949016047454796E-2,1.2418334938190069E-2,1.2720217817156935E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",2.342432805186843E-5,2.8312661208180058E-4,50.922025284837694,"-","-","-","-","-","-","-",84.015984360902266,null,2042,0.10156778129403278,0.101035940432469,8.91371668648136E-2,8.3679825094622545E-2,1.2856808076294531E-2,1.1934427491725729E-2,1.3535985082627176E-2,1.3865037420701059E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.7575118982659519E-5,3.332966477426957E-4,59.069549330411725,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8554888112969695E-2,5.8003446548799298E-2,4.8178443095927934E-2,4.3389453669715125E-2,2.9079797488367899E-2,1.0782451486831157E-2,9.9045062528146047E-3,1.1279862061690495E-2,1.1525482485325424E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",2.3483667016868454E-5,2.8384383394138588E-4,51.861982719411074,"-","-","-","-","-","-","-",84.015984360902266,null,2043,0.10316355188989462,0.10251439488055324,9.094840081583308E-2,8.5310802463295352E-2,1.1752872120645963E-2,1.0795911815567921E-2,1.229504964724264E-2,1.2562775909004713E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.7644972812257546E-5,3.341409613157995E-4,60.159899954516838,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.953198921049864E-2,5.8877839075541769E-2,4.9350367061588719E-2,4.4403586545548317E-2,2.9479723604068763E-2,9.8566279219374428E-3,8.9596401801646554E-3,1.0245760704962002E-2,1.0442961624475793E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",2.3543156300492749E-5,2.8456287268138411E-4,52.819290602515672,"-","-","-","-","-","-","-",84.015984360902266,null,2044,0.10478458832530876,0.10401452278643754,9.279878273161199E-2,8.6975432708129241E-2,1.0743724434911813E-2,9.7660077963794747E-3,1.1167879168408583E-2,1.1382828170678615E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.7715003596940069E-5,3.3498741372052542E-4,61.270377098918175,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0525395121947649E-2,5.9765412927469452E-2,5.0550797672401067E-2,4.5441422542828361E-2,2.988514978895283E-2,9.010299198672217E-3,8.1049120581057552E-3,9.3064624238508586E-3,9.4621155885774525E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",2.360279628353139E-5,2.8528373290435217E-4,53.794269201913792,"-","-","-","-","-","-","-",84.015984360902266,null,2045,0.10643129346911205,0.10553664242977233,9.4689197351505813E-2,8.8674440948972838E-2,9.8212261265527168E-3,8.8343541433352733E-3,1.0144044041997436E-2,1.0313705991549424E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.7785211784973157E-5,3.3583601037500343E-4,62.401352274219995,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.1535377924543576E-2,6.0666366810916555E-2,5.1780428342649176E-2,4.6503515669791953E-2,3.0296151683894334E-2,8.2366395782174535E-3,7.3317229429654242E-3,8.4532759782885453E-3,8.573394658633984E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",2.3662587347739074E-5,2.8600641922450629E-4,54.787244697113444,"-","-","-","-","-","-","-",84.015984360902266,null,2046,0.10810407665505313,0.1070810767720914,9.6620550007247036E-2,9.0408568408759521E-2,8.9779371402570248E-3,7.9915780078323138E-3,9.2140708163345152E-3,9.3450001779110427E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.7855597825758444E-5,3.3668675671108886E-4,63.553203848651592,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.2562214235645883E-2,6.1580902427682951E-2,5.3039969353679911E-2,4.7590432883397649E-2,3.0712805970034757E-2,7.5294094064551837E-3,6.6322942096140114E-3,7.6783069130517247E-3,7.7681460646523643E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",2.3722529875837568E-5,2.8673093626775149E-4,55.798549288491834,"-","-","-","-","-","-","-",84.015984360902266,null,2047,0.10980335378612727,0.1086481535257933,9.859376711107691E-2,9.2178572778260637E-2,8.2070562530361501E-3,7.2292006884792726E-3,8.3693545352263813E-3,8.4672792104710775E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.7926162169835987E-5,3.3753965817439713E-4,64.726317174650518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.3606185288507491E-2,6.2509224520190365E-2,5.4330148264188229E-2,4.8702754391973663E-2,3.1135190383089335E-2,6.882904790436988E-3,5.9995892950488686E-3,6.9743845110986488E-3,7.0385297404924035E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",2.3782624251518157E-5,2.8745728867171123E-4,56.828521308433153,"-","-","-","-","-","-","-",84.015984360902266,null,2048,0.1115295474406038,0.11023820522414088,0.10060979665557516,9.3985228589204162E-2,7.5023662215763171E-3,6.5395523316032671E-3,7.6020791170975282E-3,7.67199741713672E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.799690526888718E-5,3.383947202243385E-4,65.921084717782449,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.466757700929987E-2,6.3451540917319235E-2,5.5651710330482718E-2,4.9841073964939475E-2,3.1563383727850301E-2,6.2919115958291489E-3,5.4272429074523568E-3,6.3349954435879766E-3,6.3774419913682568E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",2.3842870859444097E-5,2.8818548108575711E-4,57.877505334517807,"-","-","-","-","-","-","-",84.015984360902266,null,2049,0.1132830869797732,0.11185156929229359,0.10266960872546965,9.5829327595952155E-2,6.8581836394537724E-3,5.915694769123069E-3,6.9051450335108951E-3,6.9514117705914008E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",2.8067827575737594E-5,3.3925194833415333E-4,67.137906188040645,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.5746680095423407E-2,6.4408062580936593E-2,5.7005418936973931E-2,5.1005999249766433E-2,3.1997465892889598E-2,5.7516633943175462E-3,4.9094969885354446E-3,5.7542235026497779E-3,5.7784463308130866E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",2.3903270085253087E-5,2.8891551817103857E-4,58.945852304801001,"-","-","-","-","-","-","-",84.015984360902266,null,2050,0.11506440865744208,0.11348858811938821,0.10477419602171537,9.7711679165934678E-2,6.2693130998061255E-3,5.3513517175036353E-3,6.2721036178882581E-3,6.2985065005862649E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.8138929544359939E-5,3.4011134799094664E-4,68.377188673569151,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.6843790095124589E-2,6.5379003653125309E-2,5.8392056037134182E-2,5.2198152096346651E-2,3.2437517865463783E-2,5.2578030218132675E-3,4.4411427849196912E-3,5.2266948592616224E-3,5.2357108137213214E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",2.3963822315559722E-5,2.8964740460051279E-4,60.033919635219213,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":0.11687395573120465},0.11514960913168309,0.10692457439813835,9.9633110679043249E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.7310052937764623E-3},4.8408456355624636E-3,5.697097396595169E-3,5.706924786956241E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",2.8210211629876908E-5,3.4097292469572368E-4,69.639346776854282,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.7959207488441642E-2,6.6364581504125345E-2,5.981242260518356E-2,5.3418168888943289E-2,3.2883621746623938E-2,4.8063474374214201E-3,4.0174684457700491E-3,4.7475283397059526E-3,4.7439512553301057E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",2.4024527937957984E-5,2.9038114505897458E-4,61.142071339163863,"-","-","-","-","-","-","-",84.015984360902266,null,2052,0.11871217857551922,0.11683498486678208,0.1091217834109478,0.10159446793618974,5.2389187067893479E-3,4.3790406058893542E-3,5.1748058902794884E-3,5.1709068683098158E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.8281674288564145E-5,3.4183668396342489E-4,70.924802753430072,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.9093237769501062E-2,6.7365016780997697E-2,6.1267339098763036E-2,5.466670088589947E-2,3.3335860766533353E-2,4.3936555997566799E-3,3.6342116194874544E-3,4.3122902605213986E-3,4.2983797833082444E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",2.4085387341023714E-5,2.9111674424308633E-4,62.270678149262118,"-","-","-","-","-","-","-",84.015984360902266,null,2053,0.12057953479661972,0.11854507304895356,0.11136688688142692,0.10359661557724394,4.7890846037347817E-3,3.9612906652413257E-3,4.7003963839683249E-3,4.6852339638059869E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.8353317977853118E-5,3.4270263132296126E-4,72.233986653144058,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,7.0246191530187255E-2,6.8380533457021928E-2,6.2757645932861941E-2,5.5944414567287111E-2,3.3794319299995879E-2,4.0163991015243448E-3,3.2875165725629184E-3,3.9169534040400236E-3,3.894658222045197E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",2.4146400914317101E-5,2.9185420686140819E-4,63.420117641405675,"-","-","-","-","-","-","-",84.015984360902266,null,2054,0.1224764893492916,0.12028023666556137,0.11366097347212024,0.10564043750856554,4.3778750206615365E-3,3.5833930640935814E-3,4.2694792104036264E-3,4.2451774620292648E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.8425143156334097E-5,3.4357077231724978E-4,73.567336464030575,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.1418384545208519E-2,6.9411358881838359E-2,6.4284203965273568E-2,5.7251991990681289E-2,3.425908288219786E-2,3.6715353255314144E-3,2.9738953991897956E-3,3.5578597549149357E-3,3.5288558552799484E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",2.4207569048385172E-5,2.9259353763442803E-4,64.590774361068938,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.12440351465554282,0.12204084404462345,0.11600515727684339,0.10772683734035335,4.0019735048292416E-3,3.2415459851168776E-3,3.8780671328572801E-3,3.8464528822551441E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.8497150283759031E-5,3.4444111250324871E-4,74.925298258839959,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5625157910178044E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3743077876897581E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.1108380976955452E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8291678680824574E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":1.2621011179945055E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8053922244750524E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2314860885115215E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9344389975249675E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7184266383575863E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":2.7363309616270206E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":2.3341597401293421E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.9464150536588098E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.1406002350791674E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.3299177667446403E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.8874665966928913E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":2.038396210861361E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2697982047369421E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":6.8604012222453351E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.9227808561296471E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.171894668010218},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.370502422269468},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":3.9715597533451072},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.2790028480078552},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":46.725761398975102},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":73.814770824321741},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.463552093258553},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.8567390252892921E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.6351805637715158E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":5.1478240447103273E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.8162418504098012E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.237877524677808E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7023198364775582E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3785385073022163E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2330850358097704E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":3.2212088080273288E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":2.7477728460802617E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":2.2913198011671508E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":1.3427145967351965E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.9199791950117899E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.399125677626872E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.3996000194259934E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4948064466163282E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":8.0760643188272109E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.3266976238358199E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.759397814891834},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.761765434619186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.6070093138803241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":7.8663347679842426},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.201883222811134},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":92.475144888710247},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.614338062434316},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7037195137081461E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5580337997960067E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.3351018147123122E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":3.0006475634856321E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":1.541960396314826E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1217655902797884E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4633725316231478E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.2985143233211127E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8948157681705504E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.953101847137882E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":1.6702921664964231E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.3959878945946909E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":8.1802276934281098E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.3898167638614624E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":2.0767795015347642E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.469426010725074E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":9.1568490980422843E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":4.7444754676251414E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.4839226391386756E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.80111604563772},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.611523934123042},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.7004921047281241},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.506772494420149},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.771535009403607},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":52.974676663967955},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4746865501302526},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":7.3524143900790442E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":7.1809131676616719E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":5.7412776348211479E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":5.3475580902771012E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.492724493404969E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8650760594692317E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.685380612420012E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3353491873058975E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":2.2991914944507147E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.9662679383995892E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":1.6433569495168704E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":9.629764040703573E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.8132922944177144E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.4447848292067247E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.7298082998255571E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0779442758215376E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":5.5851965204883165E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.4556737307940489E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.809294612939752},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":22.063717184669347},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.1325708414846241},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.6460845810095623},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.854980610908193},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":66.366674924619048},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.617087310003182},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2451691266045167E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1414053691456123E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":4.0359256684922684E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.632640829709919E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":2.18346507488958E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.737673527672068E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8836877608865996E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8636067974266988E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.1952383150641049E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.0352957276058641E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":8.8538462362388573E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":7.399820471120362E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":4.3361562502538647E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.2667885645658178E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.1008544937219497E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.7890995452486534E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.8538414744868814E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":2.6252603671243654E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":3.0402470238963153E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.598372091827642},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.3354760338510978},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.4314706335235068},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.3889395812114103},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.841382083027426},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":28.080694563818248},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4922423226449038},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":8.7449881819988529E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":8.6228374867182322E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":7.3214667831091124E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":6.8467198708945312E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9840641451625547E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.143219659366394E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1213314091951026E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4828097634198758E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":1.2187501305376235E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.0422747789300382E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":8.7110686586028914E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":5.104523137798851E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.4912634982068809E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.2959259100094793E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":9.1693279846667124E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.7139421837659561E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":3.0904565041788023E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.5789787965307437E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":55.214111626520051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.695484375208656},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.6605059348872677},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":2.9928635073416547},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.536003216311816},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":35.179494149551495},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6278811818095358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"RI4","index":13,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,15,6,22],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,25,7,26],[6,27,6,30],[6,31,7,32],[6,33,8,33],[6,35,8,35],[7,62,7,63],[6,60,6,63],[6,64,7,65],[6,66,8,66],[7,15,7,18],[7,19,7,22],[7,27,7,28],[7,29,7,30],[7,48,7,51],[7,52,7,55],[7,60,7,61],[6,36,7,39],[6,40,7,43],[6,44,7,47],[6,48,6,55],[6,58,7,59]]}
[]
[null,"AESC 2021 Counterfactual #4 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Rhode Island"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2859407930701143E-2,3.6686383097501246E-2,3.1964346312563181E-2,2.6296843114435146E-2,8.5647258723437428E-3,6.9730935331616242E-2,7.2976910008220749E-2,7.1893357288899729E-2,7.3694105914351243E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.7930450951557197E-3,1.3660587430649321E-3,1.4566502865084781E-3,7.7573172271125585E-4,2.222931848153269E-2,1.7242244529738895E-2,1.5741256121858119E-2,8.8815149871042751E-3,7.3706383775638926E-4,8.7179785357768651E-3,57.209291127733678,"-",9.0829300256422858,"-",106.45927671257621,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.0536490312944446E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.3269605479301527E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7710823776072435E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1039039011236116E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6006719511461707E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9544831908960625E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8363759444900705E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0326575446642859E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1107726860173136E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6081243523360384E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.7147687172777806E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.1319138397569059E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.6168353716460285E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.0297570260408633E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8530606706651378E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0455319442819154E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":8.6767154980682158E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0262804332316527E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":10.53619882974505},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":123.49276098658839},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5056802455180858E-2,4.167692215446113E-2,2.8892425661469743E-2,2.5416190974389515E-2,1.2211024676244107E-2,5.741410463357334E-2,5.8367754009914265E-2,5.6621034478956896E-2,6.3079041083691431E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,3.0676828839021238E-3,2.5386303052075377E-3,2.0719536241170923E-3,1.1722148728337079E-3,3.7317133875634248E-2,3.1418287472741058E-2,2.1943739860865688E-2,1.3153167758613225E-2,1.1344640628817902E-3,1.3171012709322888E-2,47.560050582486205,"-",6.70747341805661,"-",79.176908127914885,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.7415686099113484E-2,6.3436891009106211E-2,4.8386981737556747E-2,4.4294758263925905E-2,6.258137405059494E-2,6.3620851870806558E-2,6.1716927582063021E-2,6.8756154781223669E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,3.6112762909295804E-3,2.988475595290314E-3,2.4391038063106413E-3,1.379931348299841E-3,4.3929729998396637E-2,3.698560801291078E-2,2.5832170564211093E-2,1.5483909085439491E-2,1.3354910948244437E-3,1.5504916161414906E-2,55.169658675683998,"-",7.7806691649456674,"-",91.845213428381257,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3140176203596961E-2,4.2015525497222747E-2,2.6202200876488099E-2,2.5113255220424929E-2,1.6103041245320946E-2,5.8143135035056082E-2,6.5623675614405186E-2,5.267769415191368E-2,7.4054613737648572E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,3.6070127578902993E-3,3.1291836345653679E-3,2.2910354434452036E-3,1.4164565652040623E-3,4.1695412013415561E-2,3.6774904798184641E-2,2.2998268874474467E-2,1.50626770895342E-2,1.3752252591389647E-3,1.5157221210969879E-2,29.620613211469831,"-",8.4617275970042858,"-",99.647733567044767,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.9741115580866167E-2,6.8417176769322435E-2,4.9801731025793612E-2,4.8519824199476043E-2,6.3376017188211134E-2,7.1529806419701664E-2,5.7418686625585913E-2,8.0719528974036947E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,4.2461754185884612E-3,3.6836749746103517E-3,2.697006924023694E-3,1.6674526685582225E-3,4.9083839022192807E-2,4.3291417928422962E-2,2.7073562119031346E-2,1.7731783469799665E-2,1.6189151750583895E-3,1.7843080809553744E-2,34.359911325304999,"-",9.8156040125249699,"-",115.59137093777193,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5320875090110679E-2,4.4195529801761321E-2,2.9364908127975469E-2,2.7880436802474987E-2,9.9428099999999998E-3,4.7955654108899196E-2,5.2691404520350732E-2,4.6498601373382097E-2,5.8618774890199801E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,3.1003493445655407E-3,2.6895327582944031E-3,2.1178940295179583E-3,1.2907502414833006E-3,3.9108013905228278E-2,3.4543456077147802E-2,2.3063987378543635E-2,1.49345216739906E-2,1.0329404019205964E-3,1.2400561108206169E-2,32.940873738600693,"-",7.2430703560972693,"-",85.24735990208103,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.505641008807829E-2,6.3731653614633427E-2,4.6273045780252729E-2,4.4525526135873558E-2,5.2271662978700124E-2,5.7433630927182303E-2,5.0683475496986492E-2,6.3894464630317782E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,3.6497312484225549E-3,3.1661179630641718E-3,2.4931848515485412E-3,1.5194711842741418E-3,4.6037953969234734E-2,4.0664556494018393E-2,2.7150925942021571E-2,1.7580918914621737E-2,1.2159774411409263E-3,1.4597940536580305E-2,38.211413536776803,"-",8.4019616130728316,"-",98.886937486413984,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5571759051082142E-2,4.4519374157122878E-2,3.0055701565863822E-2,2.8287061874116944E-2,7.3562711849824765E-3,4.8465668170076408E-2,5.3650219854787774E-2,4.9443483507542421E-2,5.8786396333271346E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,2.9030772112904105E-3,2.5256945354458138E-3,2.01472677975441E-3,1.2205234672529107E-3,3.5597154732414198E-2,3.1566220237491435E-2,2.1238303975625008E-2,1.3689411060597343E-2,8.8052065386227485E-4,1.0269517176834395E-2,31.057680707974598,"-",4.9330984834629534,"-",58.064908728046873,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.2306877193895278E-2,6.1068009696726433E-2,4.4041374322296267E-2,4.1959331677171842E-2,5.2827578305383288E-2,5.847873964171868E-2,5.389339702322124E-2,6.4077172003265778E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,3.4175024931310718E-3,2.9732476071268124E-3,2.371736365126892E-3,1.4368002256501266E-3,4.1904970550998004E-2,3.7159754463574918E-2,2.5001731440105764E-2,1.6115174700535195E-2,1.03654891372667E-3,1.2089275620569452E-2,36.026909621250532,"-",5.7223942408170254,"-",67.355294124534367,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.6796591021067334E-2,4.4307958545527007E-2,3.1257186732538376E-2,2.7900457732336938E-2,9.177364033139632E-3,4.4354797062652551E-2,5.1485212776991224E-2,4.5265822725272374E-2,5.5049677636400327E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,2.9083597369690714E-3,2.4566029373332887E-3,2.0514571757041401E-3,1.1776830445804189E-3,3.451281680737954E-2,2.9706578355694426E-2,2.0864509886760106E-2,1.2743860349100742E-2,6.3644112002392522E-4,7.1825522621793625E-3,32.983764863778106,11.148102006114032,2.5032484799061971,4.9768637096064747,29.441872768557293,58.535215061900153,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.5892539889812446E-2,6.2962921739606367E-2,4.7599553161356153E-2,4.3648011782319023E-2,4.8346728798291286E-2,5.6118881926920439E-2,4.9339746770546894E-2,6.0004148623676361E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,3.4237210823599915E-3,2.891912977828748E-3,2.4149753872389143E-3,1.3863684800800693E-3,4.0628487945647197E-2,3.497058404032348E-2,2.4561701038694001E-2,1.5002072402961395E-2,7.4921848649216487E-4,8.4553005230375462E-3,38.261167241982598,13.966342193259658,2.9037682366911883,6.2350148553949918,34.152572411526457,73.332917429548516,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7585873486378202E-2,4.3499287169626637E-2,3.304369788822429E-2,2.7856481101567802E-2,1.3632899056827779E-2,3.982681720812907E-2,4.8135256888555057E-2,4.4373923273809325E-2,5.4274736078191402E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,2.869111561421521E-3,2.3330793409031226E-3,2.0980937605373537E-3,1.1347199009570487E-3,3.4576504279149364E-2,2.8694330022821301E-2,2.166348497602559E-2,1.2480942835650242E-2,4.0358917774907055E-4,4.6331150034884866E-3,41.215868994396303,23.397808440152289,"-",10.998084396716894,"-",129.34993769870522,"-",9.3103352469732652,84.015984360902266,null,2027,7.2066739037862093E-2,6.725600962578214E-2,5.4947689923715293E-2,4.8841298322463284E-2,4.3411230756860687E-2,5.2467430008525016E-2,4.8367576368452167E-2,5.9159462325228632E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,3.3775181301054151E-3,2.7465010001111565E-3,2.4698759749045732E-3,1.3357922674066378E-3,4.0703460837414641E-2,3.3778965302865241E-2,2.5502254513777332E-2,1.4692565906127466E-2,4.7510518004620594E-4,5.4541029821066475E-3,47.810408033499705,29.312774413822787,"-",13.778400132206926,"-",162.04960194893789,"-",11.663987997408105,97.458541858646626]
[null,2028,4.6259515359269185E-2,4.5756274281650348E-2,3.190970383299712E-2,3.0530637945036847E-2,1.2901253714928038E-2,3.9983190692475787E-2,4.2794413558459893E-2,4.453199101321044E-2,4.7903635650536798E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,2.6376759133851075E-3,2.2983231769118924E-3,1.917108077397898E-3,1.1723176121120221E-3,3.2082780519102384E-2,2.8547321155923389E-2,2.0005501234382009E-2,1.3021232032948598E-2,2.9221588276737333E-4,3.3918709717341666E-3,43.431536936417174,34.658366475260905,"-",14.18859952759429,"-",166.83151087790327,"-",5.3947001884597947,84.015984360902266,null,2028,6.9644057354144986E-2,6.9051641957572088E-2,5.2751459225417505E-2,5.1128022862110677E-2,4.3581677854798613E-2,4.6645910778721288E-2,4.8539870204399385E-2,5.2214962859085112E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,3.105072085236949E-3,2.7055860438606801E-3,2.256819628712806E-3,1.3800522929782726E-3,3.7767849227087327E-2,3.3605906464753019E-2,2.3550476053114503E-2,1.5328594349187092E-2,3.4399653719375194E-4,3.9929105079254609E-3,50.380582846243918,43.42000152020686,"-",17.775477488170129,"-",209.0065168278372,"-",6.7584803961024313,97.458541858646626]
[null,2029,4.6715201955095188E-2,4.7622761408809021E-2,3.3125293099265117E-2,3.1564659996232827E-2,1.4396514175858497E-2,3.7916464781237641E-2,3.8803353513406955E-2,4.0673416949129126E-2,4.2907188145633747E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,2.4023426863358436E-3,2.1662809906338718E-3,1.8025394640052727E-3,1.0965685304585666E-3,2.9715001626034888E-2,2.6900188621733746E-2,1.8827615116164639E-2,1.2192351317425276E-2,1.8954097807813474E-4,2.2063391584612518E-3,46.997066198268286,48.218989919423265,"-",16.571634352217952,"-",194.86829200964846,"-",1.6875461523074895,84.015984360902266,null,2029,7.1940712229358689E-2,7.3009091218270622E-2,5.5942671524275532E-2,5.4105494235385909E-2,4.1328946611549032E-2,4.2295655329613581E-2,4.4334024474550753E-2,4.6768835078740786E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,2.8280378103545554E-3,2.5501459821741942E-3,2.1219494570270071E-3,1.2908804740558249E-3,3.4980499914168281E-2,3.1666902045504972E-2,2.2163868514749014E-2,1.4352835970873038E-2,2.2312763939358023E-4,2.5973024573405861E-3,54.516596789991205,60.408750571053467,"-",20.760943516458649,"-",244.13099622968758,"-",2.1141578196108228,97.458541858646626]
[null,2030,4.7102361313142653E-2,4.7690927535951659E-2,3.5345982268263791E-2,3.2375936748567355E-2,2.2470865259413407E-2,3.4597078779790666E-2,3.6388635138163046E-2,3.9810715834881834E-2,4.1329788021395177E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,2.0356468587447679E-3,1.8187190439783757E-3,1.6112814203701285E-3,9.3873139520725271E-4,2.5740885983994124E-2,2.3147656629453645E-2,1.7171700758452254E-2,1.0714202309924741E-2,9.8765450014533728E-5,1.1781441733050718E-3,47.319633852410078,53.944382591747491,"-",15.530271017188099,"-",182.39261598696436,"-","-",84.015984360902266,null,2030,8.1901602321213005E-2,8.2594462478703765E-2,6.8061992909581606E-2,6.4565655323794963E-2,3.7710815869971825E-2,3.9663612300597721E-2,4.3393680260021203E-2,4.5049468943320743E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,2.3963634821143409E-3,2.140996058571344E-3,1.8968004880597156E-3,1.1050745984379779E-3,3.0302170980357885E-2,2.7249421384192833E-2,2.0214526132849998E-2,1.2612758959243407E-2,1.1626668775710912E-4,1.3869113208147307E-3,54.890775268795686,67.581522510941255,"-",19.45632353033325,"-",228.50146930846896,"-","-",97.458541858646626]
[null,2031,4.7699474236867663E-2,4.8453546215393113E-2,3.5353836240254267E-2,3.2442741319332911E-2,2.1858215116283906E-2,3.1896395651292597E-2,3.4084844802610252E-2,3.5599004360479108E-2,3.7803462142640805E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,1.4211536579708368E-3,1.2779800839512209E-3,1.1127251216189846E-3,6.5206908658138336E-4,1.9297057773320567E-2,1.743040338265478E-2,1.2802005749198275E-2,8.0288921543335504E-3,3.2665860121732735E-5,4.0164068192418491E-4,45.203512192004567,36.072402729219654,"-",3.5334089445246755,"-",41.447427952686773,"-","-",84.015984360902266,null,2031,8.1883311906530032E-2,8.27710054396502E-2,6.7350026856916753E-2,6.3923085916008121E-2,3.4767071259908931E-2,3.7152480834845181E-2,3.8802914752922232E-2,4.1205773735478478E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,1.6729820861632694E-3,1.5044381548273776E-3,1.3099000131698688E-3,7.6761572872360471E-4,2.2716496410752973E-2,2.0519070862061208E-2,1.5070521167956211E-2,9.4516118440814562E-3,3.8454250535303781E-5,4.7281141076115053E-4,52.436074142725296,45.191506139166378,"-",4.4266547257005131,"-",51.925337739125993,"-","-",97.458541858646626]
[null,2032,5.039113615235527E-2,4.8107909217061845E-2,3.8407283300159453E-2,3.1615859747583595E-2,2.1232307248157823E-2,2.8510271084832318E-2,3.1855702624746705E-2,3.037420092761204E-2,3.4278361940566396E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",2.284146259052735E-5,2.7608159789810311E-4,47.908879221368153,27.30806115617985,"-","-","-","-","-","-",84.015984360902266,null,2032,8.4315117571084022E-2,8.1627302822856587E-2,7.0207725993479103E-2,6.2212862187386808E-2,3.107619548246723E-2,3.4722715860973911E-2,3.3107879011097123E-2,3.7363414515217373E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",2.6888969761568802E-5,3.2500325704564701E-4,55.574299896787053,34.211539016462112,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0340376720852759E-2,4.8832867262586184E-2,3.7690565356064049E-2,3.3163251202698182E-2,1.7036560000000003E-2,2.6426420562135591E-2,2.8438537469279948E-2,2.987849715149607E-2,3.1939368110941793E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",2.2886447129714219E-5,2.7662531979901899E-4,46.99706619826415,16.072996639806345,"-","-","-","-","-","-",84.015984360902266,null,2033,7.93161299077879E-2,7.7541489773516478E-2,6.442477196915862E-2,5.9095217747816314E-2,2.8804798412727796E-2,3.0998005841515144E-2,3.2567561895130721E-2,3.4813911240926559E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",2.694192556109958E-5,3.2564332646740522E-4,54.516596789986409,20.13625019034939,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0253404352461992E-2,5.0517579799129214E-2,3.841885690665741E-2,3.4809791067963197E-2,2.069321E-2,2.4660327030811439E-2,2.5203804263040627E-2,2.7334941407191289E-2,2.7990091293944738E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",2.2943220155967353E-5,2.7731152751200389E-4,59.35266240602914,6.7662035142873229,"-","-","-","-","-","-",84.015984360902266,null,2034,8.3518354415718268E-2,8.3829341751534933E-2,6.9586725162517099E-2,6.5338132857206285E-2,2.6879756463584471E-2,2.7472146646714286E-2,2.9795086133838508E-2,3.0509199510399768E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",2.7008758767604774E-5,3.26451130187131E-4,68.849088390993799,8.4766997626991589,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1195550691610768E-2,5.1414201755561759E-2,3.9434432562463401E-2,3.5543892864537859E-2,2.6069646434471329E-2,2.2294080125690206E-2,2.2270489793103559E-2,2.4543657120613439E-2,2.5580051996043955E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",2.3013132433429757E-5,2.7815654753635734E-4,44.478858839779988,"-","-","-","-","-","-","-",84.015984360902266,null,2035,9.0956590056823855E-2,9.1213986089306962E-2,7.7111401795191561E-2,7.2531458462793616E-2,2.4300547337002328E-2,2.4274833874482881E-2,2.6752586261468651E-2,2.7882256675687913E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",2.7091059500633514E-5,3.2744588775979991E-4,51.595476254144785,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2032499763226575E-2,5.2183075336255588E-2,4.0315288583193144E-2,3.6298729745322875E-2,2.6428174805943085E-2,2.0410863115734906E-2,2.0176120059269258E-2,2.232785517216972E-2,2.3212631725761063E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",2.3071429749663732E-5,2.7886117913143401E-4,45.200559001632634,"-","-","-","-","-","-","-",84.015984360902266,null,2036,9.2363906102826548E-2,9.2541163667396301E-2,7.8570405101691179E-2,7.3842112037750304E-2,2.2247840796151049E-2,2.1991970864603493E-2,2.4337362137664995E-2,2.5301768581079562E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",2.7159687101304149E-5,3.2827538007352419E-4,52.432648441893853,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.2883131347072752E-2,5.2963447035424535E-2,4.1215820488139723E-2,3.7069596910656769E-2,2.6791633915293211E-2,1.8686724492803893E-2,1.8278709827572154E-2,2.0312095876318447E-2,2.1064314948192459E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",2.3129874745796998E-5,2.7956759571301981E-4,45.933969246369692,"-","-","-","-","-","-","-",84.015984360902266,null,2037,9.3793133666857237E-2,9.3887681295184933E-2,8.0058375323721259E-2,7.5177440928308331E-2,2.0368529697156246E-2,1.9923793712053651E-2,2.2140184505187108E-2,2.2960103293529783E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",2.7228488550752233E-5,3.2910697367336694E-4,53.283404325788837,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.3747669125984117E-2,5.375548880165909E-2,4.2136467782069649E-2,3.7856834791736342E-2,2.7160091573545771E-2,1.7108226648228343E-2,1.6559736558818025E-2,1.8478319377626996E-2,1.9114823751079726E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",2.3188467795935156E-5,2.8027580180287742E-4,46.679279578162443,"-","-","-","-","-","-","-",84.015984360902266,null,2038,9.5244615895486606E-2,9.5253821217691173E-2,8.1575909673430494E-2,7.6537925717210117E-2,1.8647967046568896E-2,1.8050112849111649E-2,2.0141368121613427E-2,2.0835157888676903E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",2.729746428937487E-5,3.2994067388234731E-4,54.147964310668428,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.4626340439580853E-2,5.4559375154954612E-2,4.3077679787068821E-2,3.8660791049411711E-2,2.7533616524310398E-2,1.5663067069879664E-2,1.5002419617373936E-2,1.6810096264840622E-2,1.7345756932208932E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",2.3247209275131498E-5,2.8098580193422408E-4,47.436683084130884,"-","-","-","-","-","-","-",84.015984360902266,null,2039,9.6718701337892787E-2,9.6639869804830775E-2,8.3123618017755627E-2,7.7924056595785676E-2,1.7072743106168835E-2,1.6352637382937591E-2,1.8323004928676279E-2,1.8906875056107737E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",2.7366614758684804E-5,3.3077648603696861E-4,55.02655237759182,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.551937634404995E-2,5.5375283225165391E-2,4.4039915861834263E-2,3.9481820727720662E-2,2.7912278456607868E-2,1.4339982458728662E-2,1.3591556458421776E-2,1.5292480374343316E-2,1.5740416310889547E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",2.3306099559389416E-5,2.8169760065176077E-4,48.206375984366701,"-","-","-","-","-","-","-",84.015984360902266,null,2040,9.8215744031334387E-2,9.8046117611783487E-2,8.4702123151670083E-2,7.9336333559791569E-2,1.5630580880014244E-2,1.4814796539679737E-2,1.6668803608034216E-2,1.7157053778869606E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",2.7435940401313225E-5,3.3161441548725288E-4,55.91939614186537,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.642701167290394E-2,5.6203392791033778E-2,4.5023645625864236E-2,4.0320286410683595E-2,2.8296148017872086E-2,1.3128660944834069E-2,1.231337422055139E-2,1.3911874882525708E-2,1.4283649114214012E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",2.3365139025664794E-5,2.8241120251170108E-4,48.988557682767912,"-","-","-","-","-","-","-",84.015984360902266,null,2041,9.9736103587981559E-2,9.9472859440244005E-2,8.6312061077406424E-2,8.0775266609295751E-2,1.4310240429869137E-2,1.3421577900401016E-2,1.5163943621953023E-2,1.5569177534493274E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",2.7505441661012597E-5,3.3245446759677455E-4,56.826726912010777,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7349485098732916E-2,5.7043886319802985E-2,4.6029349188656095E-2,4.1176558382428258E-2,2.8685296827130845E-2,1.2019661718588492E-2,1.1155395274938605E-2,1.2655910487337187E-2,1.2961704950385566E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",2.342432805186843E-5,2.8312661208180058E-4,49.783430818698307,"-","-","-","-","-","-","-",84.015984360902266,null,2042,0.10128014528312684,0.1009203944005705,8.7954081289784394E-2,8.2241375952692986E-2,1.3101431273261457E-2,1.215938084968308E-2,1.3794942431197535E-2,1.4128258395920268E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",2.7575118982659519E-5,3.332966477426957E-4,57.74877974969003,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8287039195966103E-2,5.7896949007422253E-2,4.7057517384023848E-2,4.2051014790715054E-2,2.9079797488367899E-2,1.1004341450843037E-2,1.010631541859775E-2,1.1513334587610386E-2,1.1762106019088845E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",2.3483667016868454E-5,2.8384383394138588E-4,50.591201319485108,"-","-","-","-","-","-","-",84.015984360902266,null,2043,0.10284824014479801,0.10238902597484419,8.9628847067779585E-2,8.3735192214936457E-2,1.1994732181418912E-2,1.1015883806271548E-2,1.2549534700495321E-2,1.2820695560806842E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",2.7644972812257546E-5,3.341409613157995E-4,58.685793530602723,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.9239920504659441E-2,5.8762768819353287E-2,4.8108652009649672E-2,4.2944041813935033E-2,2.9479723604068763E-2,1.0074786928443016E-2,9.1558935226299029E-3,1.0473910467278887E-2,1.067352933382199E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",2.3543156300492749E-5,2.8456287268138411E-4,51.412078453768451,"-","-","-","-","-","-","-",84.015984360902266,null,2044,0.10444076504479487,0.10387906208085246,9.1337035772469363E-2,8.5257256650074081E-2,1.0981517752002888E-2,9.9799239396665945E-3,1.1416562409333987E-2,1.163414697386597E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",2.7715003596940069E-5,3.3498741372052542E-4,59.6380110063714,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0208379595325955E-2,5.9641536531986936E-2,4.9183266071986385E-2,4.3856033831654435E-2,2.988514978895283E-2,9.2237533801489118E-3,8.2948515582118715E-3,9.5283255812461595E-3,9.6856998444895554E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",2.360279628353139E-5,2.8528373290435217E-4,52.246274885716502,"-","-","-","-","-","-","-",84.015984360902266,null,2045,0.106058102791173,0.1053908151370103,9.3079339151497645E-2,8.6808121358178877E-2,1.0053891184362314E-2,9.0413881984509406E-3,1.0385874883558315E-2,1.0557412830493617E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",2.7785211784973157E-5,3.3583601037500343E-4,60.605678867431138,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.1192671134826036E-2,6.0533445774679208E-2,5.0281884036630316E-2,4.478739359878102E-2,3.0296151683894334E-2,8.4446080122665777E-3,7.5147840243785149E-3,8.6681081212084156E-3,8.789293451442871E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",2.3662587347739074E-5,2.8600641922450629E-4,53.094006730120221,"-","-","-","-","-","-","-",84.015984360902266,null,2046,0.10770064222219763,0.10692460212823279,9.4856463650201617E-2,8.838834950676544E-2,9.20462273337057E-3,8.1911145865725815E-3,9.4482378521171737E-3,9.5803298620727294E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",2.7855597825758444E-5,3.3668675671108886E-4,61.589047806939455,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.219305395333484E-2,6.1438693072415937E-2,5.1405042084286867E-2,4.5738532423429124E-2,3.0712805970034757E-2,7.7312783139140704E-3,6.8080758934314506E-3,7.8855511139169793E-3,7.9758489955196171E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",2.3722529875837568E-5,2.8673093626775149E-4,53.955493608382106,"-","-","-","-","-","-","-",84.015984360902266,null,2047,0.1093687783017907,0.10848074467277297,9.6669130729547428E-2,8.9998515556785688E-2,8.4270933621663369E-3,7.4208027238402818E-3,8.5952507141695087E-3,8.6936754051163828E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",2.7926162169835987E-5,3.3753965817439713E-4,62.588372585723242,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.3209791112404504E-2,6.2357477889115491E-2,5.2553288372453592E-2,4.6709870348562006E-2,3.1135190383089335E-2,7.078204729026219E-3,6.1678282729563418E-3,7.1736433718513149E-3,7.2376883933586529E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",2.3782624251518157E-5,2.8745728867171123E-4,54.830958705413387,"-","-","-","-","-","-","-",84.015984360902266,null,2048,0.11106291221649535,0.11005956909003954,9.851807719102515E-2,9.1639205493299972E-2,7.715243154638579E-3,6.7229328175224127E-3,7.8192712753179343E-3,7.889080348760933E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",2.799690526888718E-5,3.383947202243385E-4,63.603912098279523,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.4243149974139047E-2,6.3290002671579013E-2,5.3727183302948574E-2,4.7701836337491664E-2,3.1563383727850301E-2,6.4802973262315256E-3,5.5877910587605658E-3,6.5260066776669555E-3,6.5678441641491732E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",2.3842870859444097E-5,2.8818548108575711E-4,55.720628827454405,"-","-","-","-","-","-","-",84.015984360902266,null,2049,0.11278345147398187,0.1116614064694082,0.10040405550865644,9.331101706092057E-2,7.0635240855923638E-3,6.090692254049017E-3,7.1133472786569819E-3,7.158950138922599E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",2.8067827575737594E-5,3.3925194833415333E-4,64.635929439847104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.5293402271500142E-2,6.4236472894097923E-2,5.4927299795414629E-2,4.8714868463318094E-2,3.1997465892889598E-2,5.9328961288946502E-3,5.0623019212885168E-3,5.9368386396329506E-3,5.959993663740862E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",2.3903270085253087E-5,2.8891551817103857E-4,56.624734460833189,"-","-","-","-","-","-","-",84.015984360902266,null,2050,0.11453081000311961,0.11328659274004171,0.10232783416827176,9.501456000412771E-2,6.4668567804951694E-3,5.5179090942044833E-3,6.4711541171999162E-3,6.4963930934775404E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",2.8138929544359939E-5,3.4011134799094664E-4,65.684691974566491,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.6360824179762273E-2,6.5197097103728577E-2,5.6154223566932844E-2,4.9749414102391601E-2,3.2437517865463783E-2,5.4317347961443741E-3,4.5862310298992711E-3,5.4008607060817889E-3,5.4083994053523397E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",2.3963822315559722E-5,2.8964740460051279E-4,57.543509831677405,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":0.11630540825564013},0.11493546874173326,0.10429019801421732,9.675045631255938E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.9205909277973683E-3},4.9989918225902055E-3,5.8869381696291505E-3,5.8951553518340506E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",2.8210211629876908E-5,3.4097292469572368E-4,66.750471404745781,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.7445696389135987E-2,6.617208696624384E-2,5.7408553417881932E-2,5.0805930131883628E-2,3.2883621746623938E-2,4.9729073718238793E-3,4.1549309754044129E-3,4.9132708731160143E-3,4.9078549035664462E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",2.4024527937957984E-5,2.9038114505897458E-4,58.477192966595176,"-","-","-","-","-","-","-",84.015984360902266,null,2052,0.1181076733094166,0.11660838029678798,0.10629194860365632,9.8519340471379127E-2,5.4204690352880293E-3,4.5288747631908105E-3,5.3554652516964564E-3,5.3495618448874266E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.8281674288564145E-5,3.4183668396342489E-4,67.833543841250403,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.8548304178578504E-2,6.7161657312771988E-2,5.8690901524182847E-2,5.1884883131553358E-2,3.3335860766533353E-2,4.5528378422109864E-3,3.764191402009294E-3,4.4697006618642154E-3,4.4536355304350935E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",2.4085387341023714E-5,2.9111674424308633E-4,59.426025754340515,"-","-","-","-","-","-","-",84.015984360902266,null,2053,0.11993803897338569,0.11830567828295827,0.10833390456863114,0.10032185971682769,4.9625932480099758E-3,4.1029686281901304E-3,4.8719737214319948E-3,4.8544627281742522E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.8353317977853118E-5,3.4270263132296126E-4,68.934189875034988,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.9668937490810864E-2,6.8166026187132994E-2,6.0001893736071371E-2,5.2986749589799174E-2,3.3794319299995879E-2,4.1682522652469996E-3,3.410197905774251E-3,4.0661759798313627E-3,4.0414539198255946E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",2.4146400914317101E-5,2.9185420686140819E-4,60.39025400847931,"-","-","-","-","-","-","-",84.015984360902266,null,2054,0.12179694589413771,0.12002771870744812,0.11041690198605839,0.10215867429706675,4.5433949691192303E-3,3.7171157172939339E-3,4.4321318180161858E-3,4.4051847726098983E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.8425143156334097E-5,3.4357077231724978E-4,70.052694649835999,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.0807891008561552E-2,6.9185414893882691E-2,6.1342169883544427E-2,5.4112016114085976E-2,3.425908288219786E-2,3.8161532540546806E-3,3.0894947983621085E-3,3.6990815156873742E-3,3.6674194990711311E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",2.4207569048385172E-5,2.9259353763442803E-4,61.370127531072079,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.123684841664202,0.12177486278200204,0.11254179475583184,0.10403045773842536,4.1596070469196019E-3,3.3675493302146985E-3,4.0319988520992386E-3,3.9974872539875334E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.8497150283759031E-5,3.4444111250324871E-4,71.189347936043603,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5611291323139312E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3733897439479488E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.107590144407215E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.827237927170994E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":1.2621011179945055E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8068965785762217E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2331178991407733E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.936108680426117E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7202565230897111E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":2.7355585946513949E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":2.3336691936965029E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.9441871155571272E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":1.1398585796712783E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.3290375099189494E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.8868871326345146E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":2.036283948415659E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2690589590219415E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":6.8604012222453351E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.9227808561296471E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.034202777183374},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.251185737838814},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":3.9715597533451072},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":6.2790028480078552},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":46.725761398975102},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":73.814770824321741},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.447816438603889},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.8551066506630939E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.6340998426786577E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":5.1440005540993067E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.813969923968827E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2395172706480829E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7040985100634434E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3803584616644674E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2350796101677881E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":3.2202995776236219E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":2.7471953748195244E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":2.2886970724338511E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":1.3418415199890293E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.9189429566765889E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.3984435325373513E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.397113464074915E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4939362065606298E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":8.0760643188272109E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.3266976238358199E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.599675221532706},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.612285492364467},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":4.6070093138803241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":7.8663347679842426},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.201883222811134},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":92.475144888710247},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.594624434282952},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7004649111595444E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5563889124656087E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.324321299643327E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9945451691320773E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":1.541960396314826E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1260246994747764E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4678362939945468E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3032370402143874E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8998299074989565E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.9524964821036124E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":1.6699166448127846E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":1.3943370733273603E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":8.1746644460658829E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.3891135070078472E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":2.0763291762931301E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.4678517192588817E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":9.1512665506072594E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":4.7444754676251414E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.4839226391386756E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.510627378838912},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.47822378840177},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":2.7004921047281241},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":4.506772494420149},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":31.771535009403607},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":52.974676663967955},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4639869726854311},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":7.348583071958828E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":7.1789768062963291E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":5.7285868124819381E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":5.3403743516440949E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4973669224275065E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8699415604540559E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6905283738336835E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3408145991738647E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":2.298478858732373E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.9658258742736106E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":1.6414136027209688E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":9.6232149859087608E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.8124644204496389E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.4442547063322731E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.7279550439115561E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0772870983374866E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":5.5851965204883165E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.4556737307940489E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.472327759453123},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":21.896718762109742},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":3.1325708414846241},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":5.6460845810095623},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":36.854980610908193},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":66.366674924619048},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.603682879380312},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2307138505876684E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1354882939095778E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9762362558001987E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5653325496494949E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":2.18346507488958E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.7498065756327638E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.895083069797762E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8765184761638522E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.208465720360297E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":1.0349748371031289E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":8.8518556795494352E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":7.3910698357778531E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":4.3332072969086167E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.2664157837930052E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.1006157863553164E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.7807545773129361E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.8508822906035073E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":2.6252603671243654E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":3.0402470238963153E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":46.838070646930163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.2648165997019234},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":1.4314706335235068},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":2.3889395812114103},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":16.841382083027426},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":28.080694563818248},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4865707152824701},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":8.7279714310718168E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":8.6158719057503719E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":7.2512004064880106E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":6.7674845636073996E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9972891674397123E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1556405460795606E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1354051390185989E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4972276351927255E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":1.2183723782378036E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":1.04204045059656E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":8.7007674106776901E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":5.1010516299208257E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.4908246606811266E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.2956449036974788E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":9.1595042884127925E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.7104586324984493E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":3.0904565041788023E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.5789787965307437E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.332161950438973},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.60696223610657},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":1.6605059348872677},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":2.9928635073416547},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.536003216311816},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":35.179494149551495},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6207757921058787},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"VT1","index":14,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Vermont"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2918206922774163E-2,3.6807611522332868E-2,3.1814468948576792E-2,2.6183635960500277E-2,3.8145014808172021E-3,6.4124458295654288E-2,6.7109451495427144E-2,6.6113018121476116E-2,6.7768983721027826E-2,6.1019771238793351E-4,1.3871996804284386E-3,9.5032239670408926E-4,7.4395338003708372E-4,5.4672217237590709E-4,4.2032997672962144E-4,3.4587405003879139E-4,2.0022864353844218E-4,2.3367417607988744E-2,1.8105235568537471E-2,1.6779598521924011E-2,9.4166647738921864E-3,2.0865277159044942E-4,9.2372353178885244E-3,57.209291127733678,"-",1.763293681725441,"-",113.77891305649305,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5013744332707767E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7820351427308269E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1942423989482613E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5313807395918946E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":6.9895659542263178E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.3149302130015595E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.2063189752408968E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.386819225592034E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":6.6511550650284756E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.5120476516669982E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.0358514124074573E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.1090918424042127E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.4360134132091797E-4},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.9481244860611045E-4},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.0716293170566529E-4},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3570915917345414E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.7508124008124354E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1313483311282314E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9752943380008946E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.1085297771825884E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4562604271627711E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0874073416218372E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":2.0454206708015112},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":131.98353914553192},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5080765745669486E-2,4.1723469728498525E-2,2.8657482827414715E-2,2.5235231944779283E-2,3.7417591601600002E-3,5.2139958158495009E-2,5.3006003860986285E-2,5.1419740627587578E-2,5.7284504979607853E-2,6.94452118412204E-4,5.8055498573497428E-4,9.1892788167291647E-4,7.1759191402450675E-4,9.198522952845147E-4,7.6801728670658194E-4,4.8298108000989184E-4,2.9738296352561829E-4,3.9189195653288225E-2,3.2964037661680816E-2,2.3367528872734144E-2,1.3930846602110495E-2,3.164274249180918E-4,1.3959841962780344E-2,47.560050582486205,"-",1.8804479001325203,"-",84.00393364583897,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,5.7473876319142476E-2,5.3521667447728821E-2,3.8140387667772953E-2,3.4111713928734529E-2,5.6832554392759561E-2,5.7776544208475056E-2,5.6047517284070467E-2,6.2440110427772567E-2,7.5695280906930241E-4,6.32804934451122E-4,1.001631391023479E-3,7.8217518628671237E-4,1.0828501220089307E-3,9.0410994991098836E-4,5.6856532738764481E-4,3.5007922466235788E-4,4.6133521123050907E-2,3.8805265135330662E-2,2.7508254988982638E-2,1.6399392620004477E-2,3.7249836461357769E-4,1.6433525958585025E-2,55.169658675683998,"-",2.1813195641537235,"-",97.444563029173196,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3245319416332834E-2,4.2109887342678044E-2,2.6098289229771077E-2,2.5012695780259216E-2,3.8052487057586158E-3,5.2007847595098564E-2,5.8699038466474382E-2,4.7119122274059184E-2,6.6240340543374437E-2,5.690818178573484E-4,5.5283817878863705E-4,7.0367299350100046E-4,6.1109405661508758E-4,1.0638738350923359E-3,9.3058361357036283E-4,5.2623958821032459E-4,3.5367983688192723E-4,4.3928332224405557E-2,3.8713440758639847E-2,2.4638481553874266E-2,1.6041967964826119E-2,3.7632319630844484E-4,1.609975825783768E-2,29.620613211469831,"-",2.3621312781709496,"-",105.7473298858781,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,5.5387928793326068E-2,5.4051298156219646E-2,3.5202444857705566E-2,3.39244842489402E-2,5.6688553878657441E-2,6.3981951928457084E-2,5.1359843278724518E-2,7.2201971192278142E-2,6.2029918146450981E-4,6.0259361487961446E-4,7.6700356291609052E-4,6.6609252171044553E-4,1.252392278670698E-3,1.0954830298950313E-3,6.194892432411942E-4,4.1635190397740478E-4,5.1712432694570223E-2,4.5573462461070836E-2,2.900442048522079E-2,1.8884604688193311E-2,4.4300766669430131E-4,1.8952635421126521E-2,34.359911325304999,"-",2.7400722826783013,"-",122.66690266761859,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5298079219320261E-2,4.4262814557602385E-2,2.9226025527975857E-2,2.7772412915058317E-2,2.9643091499999994E-3,4.2301139978741201E-2,4.6478491842283351E-2,4.1015890244026833E-2,5.1706958190619517E-2,6.5078499945988319E-4,5.486142710228655E-4,7.8433545252892757E-4,6.2256746454103886E-4,1.074240504776499E-3,9.41977007994223E-4,5.7261400646791978E-4,3.7954330963841743E-4,4.0743728119196278E-2,3.5975398802875709E-2,2.4512290912061915E-2,1.5765389085918596E-2,3.3150745266230519E-4,1.3030159364386566E-2,32.940873738600693,"-",2.0141743371611267,"-",90.47625592101717,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,5.6814483588363815E-2,5.5595770028589529E-2,3.7894461982913186E-2,3.6183269214986657E-2,4.6108242576827912E-2,5.0661556108088854E-2,4.4707320365989248E-2,5.6360584427775279E-2,7.0935564941127275E-4,5.9798955541492341E-4,8.5492564325653113E-4,6.7859853634973241E-4,1.2645959222228949E-3,1.1088953338107995E-3,6.7408120841403526E-4,4.4679838410634502E-4,4.7963516741917865E-2,4.2350239470745288E-2,2.885586886167929E-2,1.8559016031943373E-2,3.9025057327406572E-4,1.5339103603755868E-2,38.211413536776803,"-",2.3364422311069069,"-",104.95245686837991,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5658766845747552E-2,4.4666441118591388E-2,3.0003369063296752E-2,2.8264924553546639E-2,2.287683973676458E-3,4.2041606294454685E-2,4.6538952332829613E-2,4.288981346869946E-2,5.0994335236238475E-2,4.7428006502467336E-4,4.7220876992298182E-4,7.491362005771138E-4,6.1923073161969323E-4,1.0424906516782295E-3,9.1573058259231794E-4,5.6507999198645328E-4,3.7176083603218917E-4,3.7168989930636005E-2,3.2886853457830524E-2,2.2717441871514477E-2,1.449405572906632E-2,2.9120884714044503E-4,1.0773716617705754E-2,32.616590846637109,"-",1.3660198067950455,"-",61.631987404714927,"-",0.76900002909103382,15.819989872292117,84.015984360902266,null,2025,5.6442561904625946E-2,5.5274396058617718E-2,3.8013027635124867E-2,3.5966530758247038E-2,4.5825350860955613E-2,5.0727458042784279E-2,4.6749896680882412E-2,5.558382540749994E-2,5.1696527087689403E-4,5.1470755921605019E-4,8.1655845862905411E-4,6.749614974654657E-4,1.2272199951556121E-3,1.0779980418276769E-3,6.6521216656645289E-4,4.3763685617709318E-4,4.3755334946344718E-2,3.8714403890558101E-2,2.6742972571146845E-2,1.7062402404256875E-2,3.4281105485373196E-4,1.2682819202363214E-2,37.835245382099046,"-",1.5845829758822527,"-",71.493105389469306,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,4.6670360471145464E-2,4.4332126580830127E-2,3.1267339388049813E-2,2.785439653138928E-2,2.5208173617900561E-3,3.8006263312468598E-2,4.4116097538149372E-2,3.8786893221991955E-2,4.7170377999029053E-2,4.3108269131370062E-4,4.6734820859376994E-4,6.9850021338111021E-4,5.8411829805926499E-4,1.0162159091721312E-3,8.6728466607879928E-4,5.6204284037219469E-4,3.4989884712191322E-4,3.5888021318798244E-2,3.0855767733157256E-2,2.2364763217864521E-2,1.3512131970927006E-2,2.052705761459574E-4,7.5371856339103921E-3,34.521920063205243,11.667979319551931,0.69141980029258809,1.3746546296948052,31.253701448170901,62.137424141811827,0.38930261079225653,11.445046596161086,84.015984360902266,null,2026,5.7907854544931699E-2,5.5155285609252487E-2,3.9775418125911503E-2,3.5757701795050716E-2,4.1426827010590778E-2,4.8086546316582816E-2,4.2277713611971232E-2,5.141571201894167E-2,4.6988013353193371E-4,5.0940954736720923E-4,7.613652325854102E-4,6.3668894488459889E-4,1.1962893682774332E-3,1.0209675089079627E-3,6.6163683168614764E-4,4.1190092283191634E-4,4.2247378696489292E-2,3.6323409775472729E-2,2.6327799260070117E-2,1.5906481756175275E-2,2.416445222390211E-4,8.8727749282393135E-3,40.045427273318083,14.617644491534659,0.80204696833940214,1.7221673200816521,36.254293679878245,77.845764964861857,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,4.7396589224709532E-2,4.3413174925636962E-2,3.2661511708539363E-2,2.7655638653921562E-2,2.3263289245252865E-3,3.3732933964207741E-2,4.0770103056098093E-2,3.7584289392392251E-2,4.5970183318508787E-2,4.0444558837073258E-4,4.710670683519023E-4,6.950895572010072E-4,5.9172277995331475E-4,9.7678722399240883E-4,8.0306245246741131E-4,5.529407806418897E-4,3.270301885531056E-4,3.5899507656839198E-2,2.9702089198601553E-2,2.2901519121962231E-2,1.3142935005184781E-2,1.2688878103992126E-4,4.8518402226126189E-3,37.293556810406628,21.171153722865039,"-",3.0254608220814756,"-",137.32256127334065,"-",8.4217678902350155,84.015984360902266,null,2027,5.8533819245279235E-2,5.3844543932411004E-2,4.1187685993243711E-2,3.5294772233347635E-2,3.6768898020986443E-2,4.4439412331146927E-2,4.0966875437707558E-2,5.0107499817174578E-2,4.4084569132409854E-4,5.1346310450357357E-4,7.5764761734909791E-4,6.4497783014911311E-4,1.149873920083864E-3,9.4536511904463666E-4,6.5092188697163259E-4,3.8497993796471596E-4,4.2260900413631106E-2,3.4965299404593753E-2,2.6959668310373941E-2,1.5471863088103527E-2,1.4937347304019535E-4,5.7115863100595764E-3,43.260525900071684,26.523221384005321,"-",3.7902973179036725,"-",172.03770476324115,"-",10.550790812886428,97.458541858646626]
[null,2028,4.5754291537322682E-2,4.5492591398846455E-2,3.1360859560292116E-2,3.0314213018261198E-2,2.2701427653496163E-3,3.3487710768118385E-2,3.5842235672468067E-2,3.7297534517661025E-2,4.0121437724788274E-2,4.5995201845015521E-4,4.0727954440408635E-4,7.2376241085347123E-4,5.4300471338652328E-4,8.7023227419712646E-4,7.6939512698741665E-4,4.9048606961049276E-4,3.3007443966611468E-4,3.3051831428779793E-2,2.9433028955255437E-2,2.1041288868317031E-2,1.372591364850015E-2,8.9680825911185859E-5,3.5456173872741113E-3,39.579731309022719,31.584625584600129,"-",3.8886861675221085,"-",177.13142423797544,"-",4.9400389898076078,84.015984360902266,null,2028,5.6534364061105832E-2,5.6226290658091628E-2,3.9590415937745448E-2,3.835830362846665E-2,3.650160473724904E-2,3.9068036882990195E-2,4.0654312624250517E-2,4.3732367120019225E-2,5.0134770011066917E-4,4.4393470340045414E-4,7.8890102783028371E-4,5.9187513759131037E-4,1.0244374331848573E-3,9.0573194348958703E-4,5.7740020114547218E-4,3.8856363037495029E-4,3.890861595795958E-2,3.4648561686126705E-2,2.4769805255782811E-2,1.615814554701438E-2,1.0557226826264801E-4,4.1739007882990843E-3,45.912488318466352,39.569218932387038,"-",4.871746030671698,"-",221.91024828533563,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.6923965834989902E-2,4.7251182645889192E-2,3.2487012649758895E-2,3.1295376545832129E-2,2.4714048341263621E-3,3.1405877234887192E-2,3.2140479440135421E-2,3.3689436681339092E-2,3.5539649890112865E-2,4.6063217110724994E-4,3.9669737323285104E-4,6.6408298775270675E-4,5.0718212937212544E-4,7.8307769494818014E-4,7.033962081611912E-4,4.4869209384859485E-4,3.0054829274956383E-4,3.0412506977432131E-2,2.7647914474452324E-2,1.9758213089828145E-2,1.2845504616670091E-2,5.6744650223139889E-5,2.3036399897414994E-3,43.111952227949743,44.232862985876437,"-",4.5263279315458034,"-",206.9135984303206,"-",1.5502012035804009,84.015984360902266,null,2029,5.814823035168367E-2,5.8533429981474316E-2,4.1153049062029726E-2,3.975025504048714E-2,3.4232406186027041E-2,3.5033122589747612E-2,3.6721485982659612E-2,3.8738218380223025E-2,5.0208906650690247E-4,4.3240013682380765E-4,7.2385045665045037E-4,5.5282852101561672E-4,9.2183906249299779E-4,8.280380162473545E-4,5.282003328785659E-4,3.538054502247866E-4,3.5801603213833112E-2,3.2547124919325279E-2,2.3259368449345695E-2,1.5121728034744033E-2,6.6799802242680295E-5,2.7118449959236935E-3,50.009864584421699,55.414930748705999,"-",5.6705836326405832,"-",259.22135611350564,"-",1.9420920678455265,97.458541858646626]
[null,2030,4.6912159569977886E-2,4.7086538105335377E-2,3.317316497165014E-2,3.1826540872877389E-2,5.5529796134240429E-3,2.8597233518669021E-2,3.0078097144998022E-2,3.2906718642977242E-2,3.4162352458940129E-2,3.578048527718543E-4,3.3958975144756341E-4,5.0787235899764133E-4,4.2183022488693876E-4,6.3892520668110987E-4,5.7202321832721217E-4,3.7171457547950393E-4,2.4808516856006624E-4,2.6142858051766735E-2,2.3667328790332395E-2,1.7251162862801109E-2,1.1165359278898172E-2,2.9009654935606073E-5,1.2295180789174598E-3,41.026903433426739,46.770669914106477,"-",4.2210637405875584,"-",193.7018232635649,"-","-",84.015984360902266,null,2030,6.1761961846700755E-2,6.1967240258523591E-2,4.5588417405549329E-2,4.4003171516474052E-2,3.1170984535349236E-2,3.2785125888047849E-2,3.5868323320845198E-2,3.723696418024474E-2,3.9000728952132125E-4,3.7015282907784414E-4,5.5358087130742912E-4,4.5979494512676328E-4,7.521427533050026E-4,6.7338573261479422E-4,4.375823982544721E-4,2.9204586042891003E-4,3.0775372498539802E-2,2.7861179451979298E-2,2.0308068922089469E-2,1.3143860943118929E-2,3.4150165790195479E-5,1.4473886825016337E-3,47.591207982775011,58.594295268392592,"-",5.2881486542080927,"-",242.66964418459412,"-","-",97.458541858646626]
[null,2031,4.7829949744309611E-2,4.7955841872936299E-2,3.4177310878016239E-2,3.2302821235407148E-2,5.7883139320102717E-3,2.5725003012202891E-2,2.7490025669470383E-2,2.8711221932928244E-2,3.0489155831992024E-2,3.6824875383224614E-4,3.49467910067298E-4,5.0413839391198398E-4,4.195347488273338E-4,4.3692489507648618E-4,3.913982527825559E-4,2.5828832797494881E-4,1.7000697054426041E-4,1.9711053896095999E-2,1.78370574938891E-2,1.3240528693611784E-2,8.4398619307119917E-3,9.7774791660912636E-6,4.2187107231671863E-4,44.070055599460559,35.167904368369534,"-",0.95574597098187164,"-",44.025090926229574,"-","-",84.015984360902266,null,2031,6.3119419999763768E-2,6.3267620213583106E-2,4.7047533526363212E-2,4.4840884319083792E-2,2.8040253283301154E-2,2.996412797972272E-2,3.1295231906891791E-2,3.3233179856871312E-2,4.0139114167714833E-4,3.8092002197335486E-4,5.4951084936406261E-4,4.5729287622179389E-4,5.143479864840396E-4,4.6075402317562484E-4,3.0405701969210981E-4,2.0013220572470339E-4,2.3203852646484214E-2,2.0997784081806251E-2,1.5586750378119794E-2,9.9354054648341586E-3,1.1510048474322638E-5,4.9662662633124122E-4,51.121264495374248,44.058350592693351,"-",1.1973585524460888,"-",55.154633912380412,"-","-",97.458541858646626]
[null,2032,5.0254150198710559E-2,4.7284478672331196E-2,3.6792646693743859E-2,3.1313178810926205E-2,6.1290771612000005E-3,2.2875628331404971E-2,2.5559883710371024E-2,2.4371179397628506E-2,2.750373944984839E-2,3.617511722517014E-4,3.6944166874533447E-4,4.9246188073265079E-4,4.2323116074985309E-4,"-","-","-","-","-","-","-","-",7.0141800693225587E-6,2.9190888041930784E-4,46.822987385823822,26.689102809919582,"-","-","-","-","-","-",84.015984360902266,null,2032,6.6374335248086724E-2,6.2878437927232939E-2,5.0527453322039922E-2,4.407702373038698E-2,2.493443488123142E-2,2.7860273244304418E-2,2.6564585543415075E-2,2.9979076000334746E-2,3.9430877775435458E-4,4.0269141893241458E-4,5.3678344999858938E-4,4.6132196521733992E-4,"-","-","-","-","-","-","-","-",8.2570927776065176E-6,3.4363513402960926E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.9692061563334521E-2,4.8030885923111097E-2,3.6511091350864333E-2,3.2986829418108272E-2,2.6324680458549156E-3,2.1213850146378471E-2,2.2829080118398015E-2,2.3985009989548552E-2,2.5639377352767868E-2,3.4406785926544345E-4,3.3320803654090229E-4,4.5536405873250653E-4,3.9219822547600897E-4,"-","-","-","-","-","-","-","-",7.0279939683643415E-6,2.9248377296036885E-4,46.343645895376085,15.849526896218626,"-","-","-","-","-","-",84.015984360902266,null,2033,6.1596436255937817E-2,5.9640900292266798E-2,4.6079798121817908E-2,4.1931036974577465E-2,2.3123096659552537E-2,2.4883697329053839E-2,2.6143660888607922E-2,2.7946921314516978E-2,3.7503396659933338E-4,3.6319675982958351E-4,4.963468240184322E-4,4.2749606576884981E-4,"-","-","-","-","-","-","-","-",8.2733544995585044E-6,3.4431189752894627E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.961574189415556E-2,4.9632161147948793E-2,3.6217370288654474E-2,3.449611197262039E-2,3.2528941840491861E-3,2.0049810603313616E-2,2.0491678854281808E-2,2.2224376723881049E-2,2.275703921168086E-2,3.6638793336482692E-4,3.287666437173704E-4,4.7846147437874425E-4,3.8949833240249301E-4,"-","-","-","-","-","-","-","-",7.0454278882651186E-6,2.9320931977970608E-4,56.052455259473845,6.3899798995800197,"-","-","-","-","-","-",84.015984360902266,null,2034,6.2236958391262635E-2,6.2256287136828029E-2,4.6464395337266755E-2,4.4438130047631426E-2,2.1854293557611842E-2,2.2335929951167174E-2,2.4224570629030346E-2,2.4805172740732139E-2,3.9936284736766139E-4,3.5835564165193377E-4,5.2152300707283123E-4,4.245531823187174E-4,"-","-","-","-","-","-","-","-",8.2938777100656977E-6,3.4516601124467007E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.0474883223038877E-2,5.0501695317214192E-2,3.7177102222134079E-2,3.5178066492453967E-2,4.3160377984240708E-3,1.8324393046849529E-2,1.8305003212239334E-2,2.0173410042021365E-2,2.1025264298490332E-2,3.2743381628421304E-4,3.1160138066765663E-4,4.2549404128174956E-4,3.672759515334863E-4,"-","-","-","-","-","-","-","-",7.0668966230816491E-6,2.941027833467054E-4,43.914176500771944,"-","-","-","-","-","-","-",84.015984360902266,null,2035,6.4499872226466193E-2,6.4531435423729369E-2,4.884572443220106E-2,4.6492459571221632E-2,1.9973588421065988E-2,1.9952453501340877E-2,2.198901694580329E-2,2.2917538085354464E-2,3.5690285974979223E-4,3.3964550492774574E-4,4.6378850499710704E-4,4.0033078717150009E-4,"-","-","-","-","-","-","-","-",8.3191507046917183E-6,3.4621779655574162E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.1143161522384108E-2,5.1187595567900396E-2,3.7955754608102181E-2,3.5948497662492855E-2,3.8673318416196788E-3,1.6759885166656555E-2,1.6565808697357156E-2,1.8331479981937144E-2,1.9058608826632364E-2,3.2284014195531601E-4,3.0539506736378103E-4,4.1227793863676077E-4,3.5712619675596177E-4,"-","-","-","-","-","-","-","-",7.0847986235337977E-6,2.9484781025756389E-4,45.288173415183145,"-","-","-","-","-","-","-",84.015984360902266,null,2036,6.4758352788105267E-2,6.4810660546487042E-2,4.9234137368612582E-2,4.687119449224128E-2,1.8268274831655648E-2,1.8056731480119301E-2,1.9981313180311489E-2,2.077388362102928E-2,3.5189575473129446E-4,3.3288062342652137E-4,4.4938295311406929E-4,3.8926755446399837E-4,"-","-","-","-","-","-","-","-",8.3402249396239881E-6,3.4709484223520426E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.1820287705208384E-2,5.1882811528701604E-2,3.8750715407096965E-2,3.6735801965337232E-2,3.465274465081488E-3,1.5328952510533922E-2,1.4991858488937254E-2,1.6657727058944513E-2,1.7275909841127181E-2,3.1831091376115071E-4,2.9931236816181775E-4,3.994723361449509E-4,3.4725693276911861E-4,"-","-","-","-","-","-","-","-",7.1027459736828894E-6,2.9559472448513388E-4,46.705160262942599,"-","-","-","-","-","-","-",84.015984360902266,null,2037,6.5082163786865252E-2,6.5155766831881456E-2,4.9696663277528481E-2,4.7324707173888918E-2,1.6708558236481978E-2,1.6341125752941606E-2,1.8156922494249522E-2,1.883074172682863E-2,3.4695889599965432E-4,3.2625048129638137E-4,4.3542484639799651E-4,3.7851005671833931E-4,"-","-","-","-","-","-","-","-",8.3613525602194984E-6,3.4797410966389962E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.2506378915884243E-2,5.2587469723051596E-2,3.9562326189169772E-2,3.7540348937711132E-2,3.1050159671109747E-3,1.4020190635773906E-2,1.356745239899919E-2,1.5136795885749866E-2,1.5659960470026185E-2,3.138452275661636E-4,2.9335082098074644E-4,3.8706448342292127E-4,3.3766040814591435E-4,"-","-","-","-","-","-","-","-",7.1207387884096624E-6,2.9634353081040287E-4,48.166482123031123,"-","-","-","-","-","-","-",84.015984360902266,null,2038,6.5465734056261979E-2,6.5561194154459393E-2,5.0227995186373706E-2,4.7847723565956596E-2,1.5282007792993558E-2,1.4788523114909118E-2,1.6499107515467355E-2,1.7069356912328543E-2,3.4209129804711833E-4,3.1975239486901365E-4,4.2190028693098424E-4,3.6804984487904667E-4,"-","-","-","-","-","-","-","-",8.3825337017158546E-6,3.488556044700063E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.3201553849754467E-2,5.3301698392790912E-2,4.0390935678354348E-2,3.8362516209523898E-2,2.7822108329844473E-3,1.282316879306424E-2,1.2278381945436685E-2,1.3754733096303477E-2,1.4195163333104209E-2,3.0944219191920974E-4,2.875080127779887E-4,3.7504202612190452E-4,3.2832908567176263E-4,"-","-","-","-","-","-","-","-",7.1387771828858717E-6,2.9709423402646967E-4,49.673526159571892,"-","-","-","-","-","-","-",84.015984360902266,null,2039,6.5904087784520254E-2,6.602197794058276E-2,5.0823428073148033E-2,4.8435572674440826E-2,1.3977253984440023E-2,1.3383436320525988E-2,1.4992659074970792E-2,1.547272803308359E-2,3.3729198919193863E-4,3.133837339280077E-4,4.0879580847287593E-4,3.5787870338222129E-4,"-","-","-","-","-","-","-","-",8.40376849969325E-6,3.4973933229596018E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.3905932773666655E-2,5.4025627521505803E-2,4.1236899902502781E-2,3.9202689681118175E-2,2.4929653184290229E-3,1.1728346794076239E-2,1.1111788622095799E-2,1.2498859334468312E-2,1.2867379993659032E-2,3.0510092787559899E-4,2.8178157857268585E-4,3.6339299362668904E-4,3.1925563642472309E-4,"-","-","-","-","-","-","-","-",7.1568612725750288E-6,2.9784683893857512E-4,51.227722938600095,"-","-","-","-","-","-","-",84.015984360902266,null,2040,6.6392782834015035E-2,6.6533687491171292E-2,5.1478797338080931E-2,4.9084125065466978E-2,1.2783898005543103E-2,1.2111849598084421E-2,1.3623756674570461E-2,1.4025444193088345E-2,3.3256001138440294E-4,3.0714192064422761E-4,3.9609836305309106E-4,3.4798864370294818E-4,"-","-","-","-","-","-","-","-",8.4250570900753258E-6,3.506252987984907E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.4619637546779655E-2,5.475938885818412E-2,4.2100582346259643E-2,4.0061263704399816E-2,2.2337904824499908E-3,1.0726998976767606E-2,1.0056035634892961E-2,1.1357652930743489E-2,1.1663794492247652E-2,3.0082056882163903E-4,2.7616920048843097E-4,3.5210578713662228E-4,3.1043293401928658E-4,"-","-","-","-","-","-","-","-",7.1749911732331382E-6,2.9860135036413268E-4,52.830547786032021,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.6927855476009143E-2,6.7092370719794486E-2,5.2190423693956989E-2,4.9789737788759593E-2,1.1692428884676691E-2,1.0961078842033328E-2,1.2379841694510403E-2,1.2713535996549941E-2,3.2789442001558656E-4,3.010244285323898E-4,3.8379530797891834E-4,3.3837189808102238E-4,"-","-","-","-","-","-","-","-",8.4463996091300508E-6,3.5151350964865706E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.5342791641645475E-2,5.5503115941192539E-2,4.2982354107240099E-2,4.0938641267934693E-2,2.0015601029815242E-3,9.8111446624081864E-3,9.1005918245377904E-3,1.0320644199866381E-2,1.0572789645166955E-2,2.9660026030163967E-4,2.706686068150669E-4,3.4116916811682547E-4,3.018540490092346E-4,"-","-","-","-","-","-","-","-",7.1931670009094412E-6,2.9935777313275946E-4,54.483522188122549,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.7505770873774906E-2,6.7694504639201722E-2,5.2955063808272904E-2,5.0549205053842583E-2,1.0694147682024924E-2,9.9196450887461922E-3,1.1249502177854356E-2,1.1524340713231981E-2,3.2329428372878728E-4,2.9502878142842291E-4,3.7187439324733981E-4,3.2902091342006573E-4,"-","-","-","-","-","-","-","-",8.4677961934705951E-6,3.5240397053188445E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.6075520165570325E-2,5.6256944122579408E-2,4.3882594055479056E-2,4.1835234186099281E-2,1.7934729677303563E-3,8.9734845500755792E-3,8.2359266179873325E-3,9.3783193895556807E-3,9.5838349136935525E-3,2.9243915984734459E-4,2.6527757108917103E-4,3.3057224710812038E-4,2.9351224344517695E-4,"-","-","-","-","-","-","-","-",7.2113888719471566E-6,3.0011611208630704E-4,56.188215235740522,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.8123378716521577E-2,6.8336950998712662E-2,5.3769866099722133E-2,5.135971406148826E-2,9.7810981595823823E-3,8.9771600136061922E-3,1.0222368134615693E-2,1.0446380055925974E-2,3.1875868423360563E-4,2.8915255248719644E-4,3.6032374934785125E-4,3.1992834535524292E-4,"-","-","-","-","-","-","-","-",8.4892469800561927E-6,3.5329668714800073E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.6817949882258439E-2,5.7021010592707672E-2,4.4801688996219891E-2,4.2751463292373816E-2,1.6070190853565503E-3,8.2073425416887402E-3,7.4534149607701251E-3,8.5220333991995138E-3,8.6873847617802563E-3,2.8833643680975551E-4,2.599939111928546E-4,3.2030447288452656E-4,2.8540096558249335E-4,"-","-","-","-","-","-","-","-",7.2296569029842262E-6,3.0087637207889249E-4,57.946245113832916,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.8777873468676365E-2,6.901691653701722E-2,5.4632331153631794E-2,5.2218805455064195E-2,8.9460033704407277E-3,8.1242223072394374E-3,9.2890164051274704E-3,9.4692493903404795E-3,3.1428671612263352E-4,2.8339336320021155E-4,3.4913187544413399E-4,3.1108705248491776E-4,"-","-","-","-","-","-","-","-",8.5107521061930325E-6,3.5419166521127231E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.7570209233742529E-2,5.7795454405222366E-2,4.5740033836112713E-2,4.3687758636868752E-2,1.4399494094234247E-3,7.5066125339287998E-3,6.745251281877967E-3,7.7439304677501281E-3,7.8747865211428042E-3,2.8429127219331611E-4,2.5481548847051158E-4,3.1035562194753341E-4,2.7751384473552194E-4,"-","-","-","-","-","-","-","-",7.2479712109540609E-6,3.0163855797692932E-4,59.759280637491706,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.9466758754734972E-2,6.9731917370601026E-2,5.5540276276645151E-2,5.3124337912095157E-2,8.1822076619823929E-3,7.3523238972469842E-3,8.4408842098476402E-3,8.5835173080456573E-3,3.098774866907146E-4,2.7774888243285766E-4,3.3828762792281145E-4,3.0249009076171893E-4,"-","-","-","-","-","-","-","-",8.532311709535122E-6,3.5508891045044126E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.8332428362604501E-2,5.8580416502357201E-2,4.6698031752893499E-2,4.4644559688177224E-2,1.2902487099204743E-3,6.8657097529820606E-3,6.1043716330232639E-3,7.0368721031980035E-3,7.138196874437109E-3,2.8030285849242229E-4,2.4974020686315945E-4,3.007157883466865E-4,2.6984468627395372E-4,"-","-","-","-","-","-","-","-",7.26633191308629E-6,3.024026746591589E-4,61.629042836081567,"-","-","-","-","-","-","-",84.015984360902266,null,2046,7.0187815449776411E-2,7.0479747087893299E-2,5.6491803760824626E-2,5.4074456446240621E-2,7.4836236307504467E-3,6.6537650799953583E-3,7.6701905924858246E-3,7.7806345931364495E-3,3.0553011575674033E-4,2.7221682548084382E-4,3.2778020929788833E-4,2.941307080386096E-4,"-","-","-","-","-","-","-","-",8.5539259280851806E-6,3.5598842860876193E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,5.9104739134490464E-2,5.937603974058487E-2,4.7676094368617111E-2,4.5622315539648239E-2,1.156111265129817E-3,6.2795262442461499E-3,5.5243832255993438E-3,6.3943715924340951E-3,6.4705061504104358E-3,2.763703995302257E-4,2.4476601206002214E-4,2.9137537381635262E-4,2.623874667575026E-4,"-","-","-","-","-","-","-","-",7.2847391269075117E-6,3.0316872701668132E-4,63.557306586932121,"-","-","-","-","-","-","-",84.015984360902266,null,2047,7.0939073090433E-2,7.1258448163927332E-2,5.7485272472046892E-2,5.5067564034584737E-2,6.8446836062283035E-3,6.0215777159032847E-3,6.9698650357531639E-3,7.0528517039473758E-3,3.0124373548794602E-4,2.6679495314542413E-4,3.1759915745982437E-4,2.8600233876567783E-4,"-","-","-","-","-","-","-","-",8.5755949001955234E-6,3.5689022544403731E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,5.9887275160923743E-2,6.0182468916615703E-2,4.8674641926518547E-2,4.6621485120177469E-2,1.0359190806262834E-3,5.743390162255114E-3,4.9995006624733631E-3,5.8105344906788968E-3,5.8652697003122069E-3,2.7249311029969907E-4,2.3989089066701105E-4,2.8232507821884274E-4,2.5513632920503014E-4,"-","-","-","-","-","-","-","-",7.3031929702420434E-6,3.0393671995298708E-4,65.545902300145514,"-","-","-","-","-","-","-",84.015984360902266,null,2048,7.1718784261152704E-2,7.2066286350353281E-2,5.8519272417610901E-2,5.6102296225186192E-2,6.2602952768580746E-3,5.4494557220959661E-3,6.3334825948399981E-3,6.3931439733403064E-3,2.9701749022667203E-4,2.6148107082704208E-4,3.0773433525853859E-4,2.7809859883348286E-4,"-","-","-","-","-","-","-","-",8.597318764568934E-6,3.5779430672865645E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.0680171822420019E-2,6.0999850793749456E-2,4.9694103471578446E-2,4.7642537409614522E-2,9.2822237268409043E-4,5.2530285363667304E-3,4.524488228522537E-3,5.2800045445149102E-3,5.3166456931994883E-3,2.6867021680693134E-4,2.351128693917678E-4,2.7355589028437761E-4,2.4808557849440889E-4,"-","-","-","-","-","-","-","-",7.3216935612126794E-6,3.0470665838398824E-4,67.596717656118656,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.252540164647657E-2,7.2901727731525576E-2,5.9592601983865873E-2,5.7177498415721936E-2,5.725801104639737E-3,4.9316921690895658E-3,5.7552049535212523E-3,5.7951438055874431E-3,2.9285053631955516E-4,2.5627302763702689E-4,2.9817592040997162E-4,2.704132805589057E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",8.6190976602595671E-6,3.5870067824963098E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.1483566291908438E-2,6.1828334128584989E-2,5.0734917034870444E-2,4.8685951658887838E-2,8.3172208067679252E-4,4.8045332154569185E-3,4.0946076642605252E-3,4.7979145524082098E-3,4.8193387297283258E-3,2.6490095591662086E-4,2.3043001424493902E-4,2.6505907863867548E-4,2.4122967688951173E-4,"-","-","-","-","-","-","-","-",7.3402410182414433E-6,3.0547854723804994E-4,69.711699397429456,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.3357557472207346E-2,7.3763418169542974E-2,6.070424756682221E-2,5.8292205526215495E-2,5.2369412048480415E-3,4.4631223540439729E-3,5.2297268621249492E-3,5.2530792154038752E-3,2.8874204194911674E-4,2.5116871552698355E-4,2.8891439571615627E-4,2.6294034780956779E-4,"-","-","-","-","-","-","-","-",8.6409317266738281E-6,3.5960934580863248E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.2297597558462849E-2,6.2668069698092715E-2,5.1797529821769571E-2,4.9752217614950536E-2,7.4525419753135595E-4,4.3943297202026204E-3,3.7055709015947373E-3,4.3598417119024256E-3,4.3685487301829799E-3,2.6118457519973661E-4,2.258404297573596E-4,2.5682618310922839E-4,2.3456323969081377E-4,"-","-","-","-","-","-","-","-",7.3588354600503477E-6,3.0625239145602186E-4,71.89285517678799,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.4214045087156399E-2},7.4650164889928664E-2,6.1853365347521054E-2,5.9445623817653691E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":4.789819395020857E-3},4.0390722827382637E-3,4.7522274659736446E-3,4.7617181158994487E-3,2.8469118696771291E-4,2.4616606843552198E-4,2.7994053958905899E-4,2.5567393126298702E-4,"-","-","-","-","-","-","-","-",8.6628211035712707E-6,3.6052031522202901E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.3122406451347229E-2,6.3519210327054737E-2,5.2882398404102547E-2,5.0841835750652736E-2,6.6777572922695487E-4,4.0191487547078216E-3,3.3534972902527064E-3,3.9617670438302213E-3,3.9599246034028269E-3,2.5752033278331654E-4,2.213422582128278E-4,2.4884900630161081E-4,2.2808103100619096E-4,"-","-","-","-","-","-","-","-",7.3774770056621557E-6,3.0702819599127008E-4,74.14225546280683,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.5093802462971926E-2,7.5560919985454805E-2,6.3039264989755497E-2,6.0637114634114378E-2,4.3808721426315256E-3,3.6553120463754503E-3,4.3183260777749418E-3,4.3163178177090819E-3,2.8069716273381503E-4,2.4126306145198231E-4,2.7124541686875581E-4,2.4860832379674814E-4,"-","-","-","-","-","-","-","-",8.6847659310654913E-6,3.6143359232092319E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.3958135664379481E-2,6.4381910915877666E-2,5.3989988916322583E-2,5.195531749964831E-2,5.9835211397897482E-4,3.6760001504221674E-3,3.0348748882101854E-3,3.6000385212908211E-3,3.5895222494126159E-3,2.5390749720237302E-4,2.1693367889616137E-4,2.4111960543743324E-4,2.2177795963859357E-4,"-","-","-","-","-","-","-","-",7.3961657744011397E-6,3.078059658097086E-4,76.462035505399513,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.5995897412683588E-2,7.6494765638747242E-2,6.4261395060871002E-2,6.1866179869162055E-2,4.0068401639601625E-3,3.3080136281491025E-3,3.924041988206995E-3,3.912579251859752E-3,2.7675917195058659E-4,2.364577099968159E-4,2.6282036992680222E-4,2.4173797600606702E-4,"-","-","-","-","-","-","-","-",8.7067663496250239E-6,3.6234918295118901E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.4804929780617748E-2,6.5256328468783154E-2,5.5120777255792917E-2,5.3093185496446323E-2,5.3614594935574118E-4,3.3621490346868598E-3,2.7465254299921383E-3,3.2713375651304967E-3,3.2537664903913074E-3,2.503453472538759E-4,2.1261290735623067E-4,2.3363028444581399E-4,2.1564907508736473E-4,"-","-","-","-","-","-","-","-",7.4149018858938467E-6,3.0858570588983113E-4,78.854397362672913,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.69195143493248E-2,7.7450900885033105E-2,6.5519329997101014E-2,6.313244897799819E-2,3.6647424478086772E-3,2.993712718691431E-3,3.5657579459922417E-3,3.5466054745265253E-3,2.7287642850672475E-4,2.3174806901829145E-4,2.5465701004593727E-4,2.3505749184522757E-4,"-","-","-","-","-","-","-","-",8.7288225000742374E-6,3.6326709297350923E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.5662935297373673E-2,6.6142622122381409E-2,5.627524928726519E-2,5.4255973821719775E-2,4.804068913520537E-4,3.0750940339726533E-3,2.4855726234046553E-3,2.9726485985479868E-3,2.9494165625316314E-3,2.4683317185278435E-4,2.0837819468367028E-4,2.2637358630049438E-4,2.0968956366006355E-4,"-","-","-","-","-","-","-","-",7.4336854600698648E-6,3.0936742122274305E-4,81.321611991237404,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.7863942424567928E-2,7.8428629754967033E-2,6.6812758453468221E-2,6.4435667375428163E-2,3.3518524970301924E-3,2.7092741595110743E-3,3.2401869724173059E-3,3.2148640531594786E-3,2.6904815731953498E-4,2.2713223220520063E-4,2.467472090675389E-4,2.2856162438946928E-4,"-","-","-","-","-","-","-","-",8.7509345235942456E-6,3.6418732826341317E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5558182680182552E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3656110833407431E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0644227848673454E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8093846472015273E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":3.1767386021244594E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.2020839202160098E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":4.5724293855241974E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.3078314520553787E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":4.9939362267204669E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.1337551708492083E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":5.6705878765270928E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":7.4197437432333574E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":5.9817171109273275E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":8.9377214691051395E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":7.692904106139563E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":4.9194854775267544E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":3.1574918951775467E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.4621003789984638E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":3.0015992182833649E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":2.1550467975436222E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.3408677250669188E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":2.0539593210292708E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":8.3545609677544673E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":39.594560665846288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.652087850962488},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":1.0268278222347575},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":1.7180581641576853},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":49.670493330085471},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":78.375715508171908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68781780937608417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.424547647809241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.7370749333531833E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.5131630355508131E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":3.9814041705879308E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.6811732749277293E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":4.5802714730354514E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":4.9839480302213753E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6955362827403632E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":5.4433904871253096E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":5.5957931362256373E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":6.1809407854145309E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":8.0875206801243611E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":6.5200716509107874E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.0521485713430572E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":9.0560867137474944E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":5.791218304144497E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":3.7169994590030081E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":4.0755845661569909E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.5334825997631776E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.5369210900683524E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.5784694859487775E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":2.4179209127156583E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.8349891712405588E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":45.929690372381678},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":19.608935659685802},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":1.1911202737923188},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":2.1523832680567483},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":57.617772262899145},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":98.189096388637751},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79786865887625757},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.565473293175415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.684081260999997E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5260476909146211E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2411548022259165E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9741177932579181E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":3.5788411065973938E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":3.5506447559554503E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":3.8442842790832266E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":3.6948099424947277E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.2124433205923191E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":4.6227302448070471E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":4.9396910367867006E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":6.5539795106353787E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":5.342905552614774E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":6.3614500070924567E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":5.4854162112017932E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":3.5130337073399642E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":2.2575340954204901E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.4822832681633655E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":2.1569734305060054E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.5514575976211057E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":9.6662654183929438E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.4209126857409382E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.7828805400691975E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":42.101022691098045},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.249479468673904},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":0.69819934712667608},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":1.2323981326322009},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":33.773827767005066},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":56.249051025755911},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46768692379537946},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.44816518232345},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.9354016355178438E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.7493645168133364E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.2367886082489939E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.9224326412918668E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":3.8702027839914409E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.1902698642007151E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.0273428373192539E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":4.5915632194456282E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.0387759668396831E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":5.384263230097504E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":7.1438376665925623E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":5.8237670523501048E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":7.4886989483492414E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":6.4574319638267515E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":4.1355432802806067E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.6575691371290012E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.9221438632819147E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.5391891223916694E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.8263758839195659E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.1379127650532178E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.6726984136542335E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.8076069717694591E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.83718632167372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.35734787835467},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":0.80991124266694425},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":1.5439483805616212},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":39.177640209725872},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":70.468811125067006},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54251683160264008},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.583861340414817},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.1171004248322945E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.0419408833901849E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.7820668747833207E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5446722347119722E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":2.8527383831746071E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.341759769166182E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.4679439472965619E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.4445964746726535E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":2.7319405773207722E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":3.8301190588415002E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":3.8735023850520887E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":5.0494195331297453E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":4.2273897796695783E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":3.3720627643521803E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":2.9076967880191883E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.8621808143155652E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":1.1966684724293358E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.3158029961433079E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.1433635068415268E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":8.2239306912364803E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":5.1238717039931393E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":7.8707122384422817E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":3.2063622033501127E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":48.832995804398671},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.6134866414622024},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":0.37009990142435284},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":0.65326676296645225},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":17.902752815126586},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":29.816367382063213},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24791040711575515},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4781839370973797},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":6.3596749825798923E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.271197170394241E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":4.788073487462241E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.5086125171702483E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.5525181483911388E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":2.6900589025532502E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":2.6646101573931935E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":2.9778152292796404E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":4.1748297741372336E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":4.2221175997067762E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":5.5038672911114227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":4.6078548598398397E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":3.9695922861953872E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":3.4229406588561889E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":2.1921592546122836E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.4087181257438141E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.5489632870599025E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.3459675202538449E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":9.6812112097235878E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":6.0318217699407255E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":9.2654024470942563E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.774529585783754E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":56.646275133102463},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":10.79097606442385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":0.42931588565224926},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":0.81841260064437138},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":20.767193265546837},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":37.353945056248783},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28757607225427601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6102688363955968},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"VT2","index":15,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #2 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Vermont"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.261394992016506E-2,3.6571278347439971E-2,3.1483695467283516E-2,2.5935602526448543E-2,3.1851003999999999E-3,6.4374591020920857E-2,6.7371227897752434E-2,6.6370907698056661E-2,6.8033332785912393E-2,6.1019771238793351E-4,1.3871996804284386E-3,9.5032239670408926E-4,7.4395338003708372E-4,5.4293703372754588E-4,4.1767930761525012E-4,3.4225625092639092E-4,1.9832848545287072E-4,2.3136230652597695E-2,1.7937378405100263E-2,1.6547686422244055E-2,9.2975760357217347E-3,2.0500037482733448E-4,9.0464239211126823E-3,55.572000000000003,"-",1.7318820031760314,"-",111.57125395766131,"-",1.9118766691017512,26.559144674184509,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.3914642036898316E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.6801209061486347E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.0812106494966159E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.428089148501523E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.0168304212803734E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.3434638408550162E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.2344289390881764E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.4156332736644515E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":6.6511550650284756E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.5120476516669982E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.0358514124074573E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.1090918424042127E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.3914547610406712E-4},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.9169208092467252E-4},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.0290405859054744E-4},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3347229307511946E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.7235970724238008E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1115881858484033E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9479936456265702E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0945106509251627E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4132644124673819E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0649450239933852E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":64.463520000000003},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":2.0089831236841964},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":129.42265459088711},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2177769361580313},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":33.273296447818353},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4829752989481005E-2,4.1519520869750998E-2,2.8340636359757969E-2,2.5048763465886123E-2,2.574607E-3,5.2354732928140822E-2,5.3224346043664723E-2,5.1631548679196816E-2,5.752047115211361E-2,6.94452118412204E-4,5.8055498573497428E-4,9.1892788167291647E-4,7.1759191402450675E-4,9.1582678129052729E-4,7.6499322377137757E-4,4.7771164627262398E-4,2.9550511520429624E-4,3.8722837790216541E-2,3.2588591179701948E-2,2.2918038049495736E-2,1.3730756282976288E-2,3.0614993038009222E-4,1.3402359373413084E-2,44.705882352941174,"-",1.8180955487980039,"-",80.907433490741198,"-",1.1240235774493952,21.56033575617019,84.015984360902266,null,2022,5.580441257961704E-2,5.1907607328270884E-2,3.6393424483107083E-2,3.2518231712441149E-2,5.7066658891673498E-2,5.8014537187594556E-2,5.6278388060324536E-2,6.2697313555803838E-2,7.5695280906930241E-4,6.32804934451122E-4,1.001631391023479E-3,7.8217518628671237E-4,1.078111286935209E-3,9.0055002302366583E-4,5.6236214999213303E-4,3.4786862161849755E-4,4.5584524646642921E-2,3.8363289536745143E-2,2.6979114391866382E-2,1.616384629631969E-2,3.6039969804344462E-4,1.5777257454381886E-2,51.858823529411758,"-",2.1089908366056846,"-",93.852622849259788,"-",1.3038673498412983,27.010788635330012,97.458541858646626]
[null,2023,4.2869619055343484E-2,4.1873598654902949E-2,2.5745169349372168E-2,2.4867358737110247E-2,2.9613214999999996E-3,5.224960171656412E-2,5.8971896028006551E-2,4.7338151565528397E-2,6.6548253215675673E-2,5.690818178573484E-4,5.5283817878863705E-4,7.0367299350100046E-4,6.1109405661508758E-4,1.0559003302662003E-3,9.2654576742228888E-4,5.1932998673641774E-4,3.5223342264617058E-4,4.300676711182054E-2,3.8027634512970018E-2,2.3956887320102333E-2,1.574818008373495E-2,3.588912952961698E-4,1.5143419548428769E-2,23.079584775086502,"-",2.2502393200655475,"-",100.19921958410769,"-",1.2249452364992244,11.197678002070127,84.015984360902266,null,2023,5.3952183221750362E-2,5.2779668006351761E-2,3.3793281027880921E-2,3.2759922375126184E-2,5.6952065871054898E-2,6.4279366670527152E-2,5.1598585206425955E-2,7.2537596005086483E-2,6.2029918146450981E-4,6.0259361487961446E-4,7.6700356291609052E-4,6.6609252171044553E-4,1.2430058687893711E-3,1.0907296774095186E-3,6.1135526038611106E-4,4.146491851390721E-4,5.0627566244035145E-2,4.476613134866831E-2,2.820204775322447E-2,1.8538757594572786E-2,4.2248683282265114E-4,1.7826833492410349E-2,26.772318339100341,"-",2.6102776112760351,"-",116.23109471756491,"-",1.4209364743391002,14.028451000993455,97.458541858646626]
[null,2024,4.4260459641255703E-2,4.3559834055614186E-2,2.8417310844387117E-2,2.7357907791988302E-2,2.1225550188729223E-3,4.2947773995051758E-2,4.7188982714802083E-2,4.1642877361971579E-2,5.2497373722276718E-2,6.5078499945988319E-4,5.486142710228655E-4,7.8433545252892757E-4,6.2256746454103886E-4,1.0546774745947946E-3,9.3079627791212149E-4,5.5632118610912196E-4,3.7438231399669825E-4,3.9001871156443484E-2,3.4655370227085099E-2,2.3185544966139848E-2,1.5142821053435543E-2,3.1176455519952412E-4,1.1947229017894401E-2,29.524843386027996,"-",1.8910819104830776,"-",84.451915465128067,"-",1.1568749408536245,14.227093064589655,84.015984360902266,null,2024,5.4602084857903424E-2,5.3777308418486228E-2,3.5951530094229724E-2,3.4704400820945835E-2,4.6813073654606421E-2,5.1435991159134276E-2,4.5390736324549028E-2,5.7222137357281627E-2,7.0935564941127275E-4,5.9798955541492341E-4,8.5492564325653113E-4,6.7859853634973241E-4,1.2415663230929924E-3,1.0957333783581495E-3,6.5490130028765851E-4,4.4072286003691321E-4,4.5913002725365276E-2,4.0796301831324586E-2,2.7294023534139834E-2,1.7826128944104326E-2,3.6700923438087984E-4,1.4064277999865291E-2,34.24881832779247,"-",2.1936550161603701,"-",97.964221939548551,"-",1.3419749313902043,17.823702191317921,97.458541858646626]
[null,2025,4.3564075326371736E-2,4.3328038519947133E-2,2.8947692503009496E-2,2.7474249451306131E-2,2.1150941372799562E-3,4.3188870380848982E-2,4.7808943499578017E-2,4.4060224092883425E-2,5.2385908360641296E-2,4.7428006502467336E-4,4.7220876992298182E-4,7.491362005771138E-4,6.1923073161969323E-4,9.9983270845099381E-4,8.9220098032896157E-4,5.4577999408424551E-4,3.6216336014212774E-4,3.4323669879585475E-2,3.0836988259944735E-2,2.1069581211073548E-2,1.3569916965193487E-2,2.7020176331047589E-4,9.6257475667706864E-3,32.269917829146522,"-",1.2644904281642488,"-",56.745639700681181,"-",0.76090805730361244,15.653520552541298,84.015984360902266,null,2025,5.3773518292610782E-2,5.3495655764087734E-2,3.6567112432948752E-2,3.4832575272483547E-2,4.7075868715125396E-2,5.2111748414540041E-2,4.8025644261242936E-2,5.7100640113099017E-2,5.1696527087689403E-4,5.1470755921605019E-4,8.1655845862905411E-4,6.749614974654657E-4,1.1770030643885102E-3,1.0502989940432536E-3,6.424922090359739E-4,4.2633870755931285E-4,4.0405824182248029E-2,3.6301302579606946E-2,2.4803111001675787E-2,1.5974506251425775E-2,3.1808151576909226E-4,1.1331430035602453E-2,37.433104681809965,"-",1.4668088966705286,"-",65.824942052790163,"-",0.8826533464721904,19.610730548223739,97.458541858646626]
[null,2026,4.3899938655156748E-2,4.2088131929050705E-2,2.955145570439888E-2,2.645294971662189E-2,2.0613768291965822E-3,3.9688681914911872E-2,4.606897942383148E-2,4.0503867873016165E-2,4.9258463343736229E-2,4.3108269131370062E-4,4.6734820859376994E-4,6.9850021338111021E-4,5.8411829805926499E-4,9.6122898875022704E-4,8.2816296620608543E-4,5.3317751885535595E-4,3.3309760357098375E-4,3.2391800963537686E-2,2.8109198910368366E-2,2.0197519858001126E-2,1.2260108146606235E-2,1.8812545412726729E-4,6.6008580102632037E-3,32.269739686464646,10.906770382980689,0.63121761338104343,1.2549629244230058,28.396009289565534,56.455868950006405,0.39198293861095179,10.641534343886388,84.015984360902266,null,2026,5.4105660588180747E-2,5.197280171020871E-2,3.7214626458548575E-2,3.3567065209737512E-2,4.3260663287253941E-2,5.0215187571976315E-2,4.4149215981587622E-2,5.3691725044672491E-2,4.6988013353193371E-4,5.0940954736720923E-4,7.613652325854102E-4,6.3668894488459889E-4,1.1315587655567675E-3,9.749134438178039E-4,6.2765657519652505E-4,3.9212249892376212E-4,3.8131628094276566E-2,3.3090148957285646E-2,2.3776520376838927E-2,1.4432599310184861E-2,2.2146128459861908E-4,7.7705300496818449E-3,37.432898036298987,13.664001935798206,0.73221243152201032,1.5722175517171415,32.939370775896016,70.727912620568034,0.45470020878870404,13.331714226020866,97.458541858646626]
[null,2027,4.3463055013052504E-2,4.0436445656044609E-2,3.0452473971308403E-2,2.6107866190108815E-2,2.0734764316498069E-3,3.5842206240972951E-2,4.3319399485170454E-2,3.9934381434235063E-2,4.8844633354026848E-2,4.0444558837073258E-4,4.710670683519023E-4,6.950895572010072E-4,5.9172277995331475E-4,9.0231434391221433E-4,7.5350149252478502E-4,5.1879060793071682E-4,3.0940998956156953E-4,3.1567340851542829E-2,2.6533793339978649E-2,2.0427905923375598E-2,1.1835338099771685E-2,1.1508566583140711E-4,4.2061241915996375E-3,39.900803860761798,22.65126001514427,"-",2.7250368710467519,"-",123.22497029175705,"-",9.0415569636099971,84.015984360902266,null,2027,5.360560481670356E-2,5.0042680281633868E-2,3.828954881436241E-2,3.3175076534334255E-2,3.9068004802660518E-2,4.7218145438835797E-2,4.352847576331622E-2,5.324065035588927E-2,4.4084569132409854E-4,5.1346310450357357E-4,7.5764761734909791E-4,6.4497783014911311E-4,1.0622044456534588E-3,8.8702195700017701E-4,6.1072030365603991E-4,3.642374397118797E-4,3.7161073650436222E-2,3.1235581519822871E-2,2.4047730852997756E-2,1.3932560011051229E-2,1.3547884581673246E-4,4.9514493983510936E-3,46.284932478483682,28.377498546972742,"-",3.4139261920473709,"-",154.37624278151321,"-",11.327262564010605,97.458541858646626]
[null,2028,4.1052454814515339E-2,4.1117892256066012E-2,2.8636707223232173E-2,2.7749899383863151E-2,1.902502228396601E-3,3.6443128815898028E-2,3.9005449512693656E-2,4.0589184024981857E-2,4.3662307447886663E-2,4.5995201845015521E-4,4.0727954440408635E-4,7.2376241085347123E-4,5.4300471338652328E-4,7.835145296457742E-4,6.992911619686452E-4,4.5133750484591031E-4,3.0247936794120916E-4,2.8134236000113336E-2,2.5444077451170714E-2,1.8388936404235359E-2,1.1982491545791297E-2,8.0588638319065338E-5,3.0469885032977056E-3,39.567525490064114,31.574885341071166,"-",3.4564271849556278,"-",157.07074049151939,"-",4.9400389898076078,84.015984360902266,null,2028,5.0566575430915937E-2,5.0643608387109393E-2,3.5950757366457399E-2,3.4906807177952186E-2,3.9723010409328852E-2,4.251593996883609E-2,4.4242210587230227E-2,4.7591915118196465E-2,5.0134770011066917E-4,4.4393470340045414E-4,7.8890102783028371E-4,5.9187513759131037E-4,9.2235330429900559E-4,8.2320555586948925E-4,5.3131451070460563E-4,3.5607871194039142E-4,3.3119622619333426E-2,2.9952767975518171E-2,2.1647455935065868E-2,1.4105789047705517E-2,9.4868945029203723E-5,3.5869148660820599E-3,45.898329568474367,39.55701635529396,"-",4.3302119773124108,"-",196.77822368777549,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.123882216172773E-2,4.1622309826284461E-2,2.9170470625470804E-2,2.797855655058832E-2,1.985431884737886E-3,3.5164545399844545E-2,3.5987065095889906E-2,3.7721402169914334E-2,3.9793049648273675E-2,4.6063217110724994E-4,3.9669737323285104E-4,6.6408298775270675E-4,5.0718212937212544E-4,6.8924043757866908E-4,6.2402619912456251E-4,4.0542011461402582E-4,2.6855236904763498E-4,2.514405024197151E-2,2.3185560217992115E-2,1.6922572122900739E-2,1.0908409696308076E-2,5.0732976237013396E-5,1.9728308971500054E-3,40.928062952995106,41.992192589772976,"-",3.9719769786144474,"-",181.45252981266344,"-",1.4616138186368997,84.015984360902266,null,2029,5.0883591863499326E-2,5.1335033542215511E-2,3.6676728435017673E-2,3.5273607186066008E-2,3.8329354485830559E-2,3.9225900954519999E-2,4.1116328365206629E-2,4.3374424116618307E-2,5.0208906650690247E-4,4.3240013682380765E-4,7.2385045665045037E-4,5.5282852101561672E-4,8.1137384311760936E-4,7.3460364160943508E-4,4.7726055892363125E-4,3.1613984884287593E-4,2.9599575944848865E-2,2.7294041488620319E-2,1.9921251903078752E-2,1.284137989449387E-2,5.9722859626212174E-5,2.3224165321249868E-3,47.476553025474317,52.607818876467583,"-",4.9760927588081802,"-",227.32372934930478,"-",1.8311097919883079,97.458541858646626]
[null,2030,4.1650362458796324E-2,4.2161377569698635E-2,3.081934457707718E-2,2.8990818032343321E-2,2.0316797952421046E-3,3.1708667527524666E-2,3.3350651964593254E-2,3.6487032921935829E-2,3.7879282112078375E-2,3.578048527718543E-4,3.3958975144756341E-4,5.0787235899764133E-4,4.2183022488693876E-4,5.6621549131473934E-4,5.1353319702424863E-4,3.4801337691700449E-4,2.2537223650500123E-4,2.1846270863855585E-2,2.0170529466825255E-2,1.5378077314015094E-2,9.6855153605541356E-3,2.6119615334150158E-5,1.0698026963322249E-3,45.207448367997287,51.536491139516905,"-",3.65753956861872,"-",168.06999158749474,"-","-",84.015984360902266,null,2030,5.1422500141454039E-2,5.2024067130008241E-2,3.8672225891094265E-2,3.6519684442633572E-2,3.4562447605001885E-2,3.6352210641406653E-2,3.9770865884910057E-2,4.1288417502165428E-2,3.9000728952132125E-4,3.7015282907784414E-4,5.5358087130742912E-4,4.5979494512676328E-4,6.6654887637571125E-4,6.0453127953694551E-4,4.0968134730669779E-4,2.6530819681368749E-4,2.5717430060930798E-2,2.3744747288346694E-2,1.8103072614058573E-2,1.1401788682444331E-2,3.074801117136157E-5,1.2593717341222953E-3,52.440640106876849,64.564916099586767,"-",4.5821655715655325,"-",210.5580854608134,"-","-",97.458541858646626]
[null,2031,4.1979810415977432E-2,4.2459650239770379E-2,3.1593737518361267E-2,2.9117961588802019E-2,2.1406000014425157E-3,2.9135019947000403E-2,3.1134007869450881E-2,3.2517081662607278E-2,3.4530692296164824E-2,3.6824875383224614E-4,3.49467910067298E-4,5.0413839391198398E-4,4.195347488273338E-4,3.8171610899178938E-4,3.4696561922962745E-4,2.4068949281644879E-4,1.5247803783556351E-4,1.6475821656449861E-2,1.5241376586680249E-2,1.1922031871472102E-2,7.3465986666681063E-3,9.3849678832139127E-6,4.0005898309608637E-4,45.775075769250307,36.52851046386175,"-",0.80971073701653251,"-",37.827496511627132,"-","-",84.015984360902266,null,2031,5.1938547143386769E-2,5.2503414583955819E-2,3.9712062128313026E-2,3.6797578704035876E-2,3.1757171742230444E-2,3.3936068577701463E-2,3.5443619012241932E-2,3.7638454602819657E-2,4.0139114167714833E-4,3.8092002197335486E-4,5.4951084936406261E-4,4.5729287622179389E-4,4.493562035051345E-4,4.084479269571175E-4,2.8333967094352352E-4,1.7949714614002538E-4,1.9395337253972779E-2,1.7942148517839991E-2,1.4034615919096962E-2,8.6484159504016962E-3,1.104798419211942E-5,4.7094943490071296E-4,53.099087892330353,45.762917909126003,"-",1.0144056113343118,"-",47.390287629766469,"-","-",97.458541858646626]
[null,2032,4.3336350401321E-2,4.116695412725796E-2,3.3153684448925844E-2,2.7698640308105892E-2,2.4755191715839903E-3,2.6788399934865228E-2,2.9931784919851101E-2,2.8539758171002017E-2,3.2208128293261931E-2,3.617511722517014E-4,3.6944166874533447E-4,4.9246188073265079E-4,4.2323116074985309E-4,"-","-","-","-","-","-","-","-",7.0141800693225587E-6,2.9190888041930784E-4,46.343645895388235,26.415878160371296,"-","-","-","-","-","-",84.015984360902266,null,2032,5.3929732861223767E-2,5.1375919567396754E-2,4.1942698502064182E-2,3.5521020539490931E-2,2.91993559290031E-2,3.2625645562637702E-2,3.1108336406392201E-2,3.5106859839655509E-2,3.9430877775435458E-4,4.0269141893241458E-4,5.3678344999858938E-4,4.6132196521733992E-4,"-","-","-","-","-","-","-","-",8.2570927776065176E-6,3.4363513402960926E-4,53.75862923865035,33.09381215931316,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.2855088205585153E-2,4.1974365287649994E-2,3.3470173630728475E-2,2.9119418902838295E-2,2.81296725366228E-3,2.5051941229689498E-2,2.6959404799586289E-2,2.8324469933821223E-2,3.0278151781751222E-2,3.4406785926544345E-4,3.3320803654090229E-4,4.5536405873250653E-4,3.9219822547600897E-4,"-","-","-","-","-","-","-","-",7.0279939683643415E-6,2.9248377296036885E-4,48.247352001698843,16.500594384581007,"-","-","-","-","-","-",84.015984360902266,null,2033,5.3760434886626081E-2,5.2723647867632811E-2,4.2712513449104803E-2,3.7590804983432487E-2,2.7306615940361555E-2,2.9385751231549056E-2,3.0873672227865134E-2,3.3003185442108833E-2,3.7503396659933338E-4,3.6319675982958351E-4,4.963468240184322E-4,4.2749606576884981E-4,"-","-","-","-","-","-","-","-",8.2733544995585044E-6,3.4431189752894627E-4,55.966928321970656,20.671944645003087,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.2218476716801109E-2,4.2536241613318058E-2,3.314261241497065E-2,3.0207397313182484E-2,3.2062515691044006E-3,2.4440618377126855E-2,2.4979253554712883E-2,2.7091403551119178E-2,2.7740716447170903E-2,3.6638793336482692E-4,3.287666437173704E-4,4.7846147437874425E-4,3.8949833240249301E-4,"-","-","-","-","-","-","-","-",7.0454278882651186E-6,2.9320931977970608E-4,53.681584968164771,6.119700686370785,"-","-","-","-","-","-",84.015984360902266,null,2034,5.3473990138167976E-2,5.384806297434773E-2,4.2789882682053158E-2,3.9334547464228126E-2,2.6640274031068275E-2,2.7227386374637046E-2,2.9529629870719908E-2,3.0237380927416287E-2,3.9936284736766139E-4,3.5835564165193377E-4,5.2152300707283123E-4,4.245531823187174E-4,"-","-","-","-","-","-","-","-",8.2938777100656977E-6,3.4516601124467007E-4,62.270638563071131,7.6667610198853193,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.4246994672062515E-2,4.395736295240623E-2,3.5708066058989955E-2,3.303673516694354E-2,3.1739468727988601E-3,2.1832561497279229E-2,2.1809459517559252E-2,2.4035569103227954E-2,2.5050509155732197E-2,3.2743381628421304E-4,3.1160138066765663E-4,4.2549404128174956E-4,3.672759515334863E-4,"-","-","-","-","-","-","-","-",7.0668966230816491E-6,2.941027833467054E-4,46.261844953901658,"-","-","-","-","-","-","-",84.015984360902266,null,2035,5.5823932386610813E-2,5.5482977926231435E-2,4.5771905623301801E-2,4.2627214897184761E-2,2.3797492032034361E-2,2.3772310874139585E-2,2.619877032251847E-2,2.7305054979748097E-2,3.5690285974979223E-4,3.3964550492774574E-4,4.6378850499710704E-4,4.0033078717150009E-4,"-","-","-","-","-","-","-","-",8.3191507046917183E-6,3.4621779655574162E-4,53.663740146525917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,4.4639996888776345E-2,4.4255279810641306E-2,3.6630673144404761E-2,3.3839359097757211E-2,3.5155667595758739E-3,2.033510794028184E-2,2.0096456642663504E-2,2.2249439030503398E-2,2.3124408694181441E-2,3.2284014195531601E-4,3.0539506736378103E-4,4.1227793863676077E-4,3.5712619675596177E-4,"-","-","-","-","-","-","-","-",7.0847986235337977E-6,2.9484781025756389E-4,47.128635812039605,"-","-","-","-","-","-","-",84.015984360902266,null,2036,5.6688729526840238E-2,5.6235840582459673E-2,4.7260153614966008E-2,4.3974218719252507E-2,2.2165267654907207E-2,2.1905137740503223E-2,2.4251888543248706E-2,2.5205605476657771E-2,3.5189575473129446E-4,3.3288062342652137E-4,4.4938295311406929E-4,3.8926755446399837E-4,"-","-","-","-","-","-","-","-",8.3402249396239881E-6,3.4709484223520426E-4,54.669217541965935,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,4.5036489754820976E-2,4.4555215772126885E-2,3.7577118088544581E-2,3.4661482690721501E-2,3.8939560541970172E-3,1.8940361853300901E-2,1.851799991949786E-2,2.0596039771140887E-2,2.1346403545381528E-2,3.1831091376115071E-4,2.9931236816181775E-4,3.994723361449509E-4,3.4725693276911861E-4,"-","-","-","-","-","-","-","-",7.1027459736828894E-6,2.9559472448513388E-4,48.01166740576646,"-","-","-","-","-","-","-",84.015984360902266,null,2037,5.7600920806375994E-2,5.7034365073948511E-2,4.8819748480835423E-2,4.5387462490518088E-2,2.0644994420097984E-2,2.018461991225267E-2,2.2449683350543568E-2,2.3267579864465867E-2,3.4695889599965432E-4,3.2625048129638137E-4,4.3542484639799651E-4,3.7851005671833931E-4,"-","-","-","-","-","-","-","-",8.3613525602194984E-6,3.4797410966389962E-4,55.693534190689093,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,4.5436504274176108E-2,4.4857184521143741E-2,3.8548016802036567E-2,3.5503579688032957E-2,4.3130723405312007E-3,1.7641278727778612E-2,1.7063521550885401E-2,1.9065507839224817E-2,1.9705106856934787E-2,3.138452275661636E-4,2.9335082098074644E-4,3.8706448342292127E-4,3.3766040814591435E-4,"-","-","-","-","-","-","-","-",7.1207387884096624E-6,2.9634353081040287E-4,48.9112440316608,"-","-","-","-","-","-","-",84.015984360902266,null,2038,5.8565201590833456E-2,5.7883226377563747E-2,5.0456074138630784E-2,4.6872162768025735E-2,1.9228993813278687E-2,1.8599238490465089E-2,2.078140354475505E-2,2.1478566474058918E-2,3.4209129804711833E-4,3.1975239486901365E-4,4.2190028693098424E-4,3.6804984487904667E-4,"-","-","-","-","-","-","-","-",8.3825337017158546E-6,3.488556044700063E-4,56.737043076726522,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,4.584007172619909E-2,4.5161199834716566E-2,3.9544001109097469E-2,3.6366135341403892E-2,4.7772991671554393E-3,1.6431297224500284E-2,1.5723283777043337E-2,1.7648712723737751E-2,1.8190007296438861E-2,3.0944219191920974E-4,2.875080127779887E-4,3.7504202612190452E-4,3.2832908567176263E-4,"-","-","-","-","-","-","-","-",7.1387771828858717E-6,2.9709423402646967E-4,49.827675687792187,"-","-","-","-","-","-","-",84.015984360902266,null,2039,5.958676901565696E-2,5.8787601025003737E-2,5.2175034685204937E-2,4.8434051103476053E-2,1.7910113974705311E-2,1.7138379316977238E-2,1.9237096868874148E-2,1.9827107953118359E-2,3.3729198919193863E-4,3.133837339280077E-4,4.0879580847287593E-4,3.5787870338222129E-4,"-","-","-","-","-","-","-","-",8.40376849969325E-6,3.4973933229596018E-4,57.800103797838936,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,4.6247223668070797E-2,4.5467275583242532E-2,4.0565719158700976E-2,3.7249646691684818E-2,5.2914918950080041E-3,1.5304306033934964E-2,1.4488313681099796E-2,1.6337202419764503E-2,1.679140173391418E-2,3.0510092787559899E-4,2.8178157857268585E-4,3.6339299362668904E-4,3.1925563642472309E-4,"-","-","-","-","-","-","-","-",7.1568612725750288E-6,2.9784683893857512E-4,50.76127818054789,"-","-","-","-","-","-","-",84.015984360902266,null,2040,6.0671375960856373E-2,5.9753221075396538E-2,5.3983108852426215E-2,5.00794283442548E-2,1.6681693576989114E-2,1.579226191239878E-2,1.7807550637543308E-2,1.8302627889966457E-2,3.3256001138440294E-4,3.0714192064422761E-4,3.9609836305309106E-4,3.4798864370294818E-4,"-","-","-","-","-","-","-","-",8.4250570900753258E-6,3.506252987984907E-4,58.883082689435547,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,4.6657991937263277E-2,4.5775425731124107E-2,4.1613835846368588E-2,3.8154622855280304E-2,5.8610284797398294E-3,1.4254613009561783E-2,1.3350343115248155E-2,1.5123153007378804E-2,1.5500333100190397E-2,3.0082056882163903E-4,2.7616920048843097E-4,3.5210578713662228E-4,3.1043293401928658E-4,"-","-","-","-","-","-","-","-",7.1749911732331382E-6,2.9860135036413268E-4,51.712373233461143,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.1825390834896063E-2,6.0786433897029028E-2,5.5887410284694829E-2,5.181522475158571E-2,1.5537528180422344E-2,1.455187399562049E-2,1.6484236778042897E-2,1.6895363079207533E-2,3.2789442001558656E-4,3.010244285323898E-4,3.8379530797891834E-4,3.3837189808102238E-4,"-","-","-","-","-","-","-","-",8.4463996091300508E-6,3.5151350964865706E-4,59.986352950814918,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,4.7072408654029313E-2,4.6085664337406178E-2,4.2689033246858507E-2,3.9081585317523253E-2,6.4918657198981527E-3,1.3276916418282301E-2,1.230175334534339E-2,1.3999321977421358E-2,1.4308533023279165E-2,2.9660026030163967E-4,2.706686068150669E-4,3.4116916811682547E-4,3.018540490092346E-4,"-","-","-","-","-","-","-","-",7.1931670009094412E-6,2.9935777313275946E-4,52.681288598078503,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.3055863792987429E-2,6.189426838345867E-2,5.7895754263665951E-2,5.3649066561252484E-2,1.447183889592771E-2,1.3408911146424295E-2,1.5259260955389282E-2,1.559630099537429E-2,3.2329428372878728E-4,2.9502878142842291E-4,3.7187439324733981E-4,3.2902091342006573E-4,"-","-","-","-","-","-","-","-",8.4677961934705951E-6,3.5240397053188445E-4,61.110294773771059,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,4.7490506223914063E-2,4.6398005556417467E-2,4.3792011058034146E-2,4.0031068233176703E-2,7.1906015592436683E-3,1.2366278162711991E-2,1.1335524043334995E-2,1.2959005025730459E-2,1.3208368875360204E-2,2.9243915984734459E-4,2.6527757108917103E-4,3.3057224710812038E-4,2.9351224344517695E-4,"-","-","-","-","-","-","-","-",7.2113888719471566E-6,3.0011611208630704E-4,53.668358166904461,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.4370600082333293E-2,6.3084508296556291E-2,6.0016731573059451E-2,5.5589349679637273E-2,1.3479243197356071E-2,1.2355721207235146E-2,1.4125315478046201E-2,1.4397122074142624E-2,3.1875868423360563E-4,2.8915255248719644E-4,3.6032374934785125E-4,3.1992834535524292E-4,"-","-","-","-","-","-","-","-",8.4892469800561927E-6,3.5329668714800073E-4,62.255295473609173,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,4.7912317340289036E-2,4.6712463638416329E-2,4.4923487056201063E-2,4.1003618734236254E-2,7.9645440948228115E-3,1.1518098840103422E-2,1.0445186286039861E-2,1.1995996058077711E-2,1.2192794891254478E-2,2.8833643680975551E-4,2.599939111928546E-4,3.2030447288452656E-4,2.8540096558249335E-4,"-","-","-","-","-","-","-","-",7.2296569029842262E-6,3.0087637207889249E-4,54.673922088462291,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.5778241281413671E-2,6.4365773503569132E-2,6.2259790270985313E-2,5.7645321282368343E-2,1.255472773571273E-2,1.1385253051783449E-2,1.3075635703304707E-2,1.3290146431467382E-2,3.1428671612263352E-4,2.8339336320021155E-4,3.4913187544413399E-4,3.1108705248491776E-4,"-","-","-","-","-","-","-","-",8.5107521061930325E-6,3.5419166521127231E-4,63.421749622616254,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,4.8337874986908572E-2,4.7029052930240886E-2,4.6084197563208674E-2,4.1999797245210545E-2,8.8217880125524735E-3,1.072809451193012E-2,9.6247792455810086E-3,1.1104550167215062E-2,1.1255307045333188E-2,2.8429127219331611E-4,2.5481548847051158E-4,3.1035562194753341E-4,2.7751384473552194E-4,"-","-","-","-","-","-","-","-",7.2479712109540609E-6,3.0163855797692932E-4,55.698326884510713,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.7288355282965548E-2,6.5747609957856348E-2,6.4635326219786043E-2,5.9827170165438634E-2,1.1693623018003831E-2,1.04910093776833E-2,1.210395968226442E-2,1.2268284679413176E-2,3.098774866907146E-4,2.7774888243285766E-4,3.3828762792281145E-4,3.0249009076171893E-4,"-","-","-","-","-","-","-","-",8.532311709535122E-6,3.5508891045044126E-4,64.61005918603243,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,4.8767212440489024E-2,4.7347787875963589E-2,4.7274897925620708E-2,4.3020177806061433E-2,9.7712992497589884E-3,9.9922750668001506E-3,8.8688102815338739E-3,1.0279349361169759E-2,1.0389901397881466E-2,2.8030285849242229E-4,2.4974020686315945E-4,3.007157883466865E-4,2.6984468627395372E-4,"-","-","-","-","-","-","-","-",7.26633191308629E-6,3.024026746591589E-4,56.741925569456825,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.8911535961759959E-2,6.7240589364400624E-2,6.7154783314856983E-2,6.2146126790111812E-2,1.0891579822812166E-2,9.6670032068719228E-3,1.1204490803675039E-2,1.1324992523690798E-2,3.0553011575674033E-4,2.7221682548084382E-4,3.2778020929788833E-4,2.941307080386096E-4,"-","-","-","-","-","-","-","-",8.5539259280851806E-6,3.5598842860876193E-4,65.820633660569911,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,4.9200363273310843E-2,4.7668683017550235E-2,4.8496363006266224E-2,4.4065348402989965E-2,1.0823008770159183E-2,9.306924067416001E-3,8.1722181675963016E-3,9.5154708383366343E-3,9.5910356441549754E-3,2.763703995302257E-4,2.4476601206002214E-4,2.9137537381635262E-4,2.623874667575026E-4,"-","-","-","-","-","-","-","-",7.2847391269075117E-6,3.0316872701668132E-4,57.805077772006427,"-","-","-","-","-","-","-",84.015984360902266,null,2047,7.0659513569572924E-2,6.8856419572491528E-2,6.9830764455208E-2,6.4614574064231184E-2,1.0144547233483441E-2,8.9077178026799701E-3,1.0371863213786933E-2,1.0454228852128924E-2,3.0124373548794602E-4,2.6679495314542413E-4,3.1759915745982437E-4,2.8600233876567783E-4,"-","-","-","-","-","-","-","-",8.5755949001955234E-6,3.5689022544403731E-4,67.053890215527446,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,4.963736135584379E-2,4.7991752995523398E-2,4.9749387688491076E-2,4.5135911307258754E-2,1.1987916432078551E-2,8.6685799797928658E-3,7.53033920658414E-3,8.8083576201102333E-3,8.8535936198786153E-3,2.7249311029969907E-4,2.3989089066701105E-4,2.8232507821884274E-4,2.5513632920503014E-4,"-","-","-","-","-","-","-","-",7.3031929702420434E-6,3.0393671995298708E-4,58.888149859093652,"-","-","-","-","-","-","-",84.015984360902266,null,2048,7.2545277011942189E-2,7.060806685017304E-2,7.2677154410734593E-2,6.7246170014747877E-2,9.4487521779742251E-3,8.208069735176713E-3,9.6011098059201553E-3,9.6504170456676915E-3,2.9701749022667203E-4,2.6148107082704208E-4,3.0773433525853859E-4,2.7809859883348286E-4,"-","-","-","-","-","-","-","-",8.597318764568934E-6,3.5779430672865645E-4,68.310253836548625,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,5.0078240859395454E-2,4.8317012549630417E-2,5.1034787393437975E-2,4.6232483422246014E-2,1.3278206036267054E-2,8.0740186899288784E-3,6.9388760068916783E-3,8.1537913658633783E-3,8.1728525358703927E-3,2.6867021680693134E-4,2.351128693917678E-4,2.7355589028437761E-4,2.4808557849440889E-4,"-","-","-","-","-","-","-","-",7.3216935612126794E-6,3.0470665838398824E-4,59.991515062132635,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.4583209285573909E-2,7.2509891319318509E-2,7.5709255865448771E-2,7.0055983630561591E-2,8.8006803720224788E-3,7.5633748475119299E-3,8.8876325887910831E-3,8.9084092640987281E-3,2.9285053631955516E-4,2.5627302763702689E-4,2.9817592040997162E-4,2.704132805589057E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",8.6190976602595671E-6,3.5870067824963098E-4,69.590157472073855,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,5.0523036258783287E-2,4.8644476519515867E-2,5.2353398610691784E-2,4.7355696638931258E-2,1.4707372756600775E-2,7.5202372196234305E-3,6.3938687113747651E-3,7.5478672080977732E-3,7.5444527319516721E-3,2.6490095591662086E-4,2.3043001424493902E-4,2.6505907863867548E-4,2.4122967688951173E-4,"-","-","-","-","-","-","-","-",7.3402410182414433E-6,3.0547854723804994E-4,61.115553605634688,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.6789237492910126E-2,7.4577796967844515E-2,7.8943940053576828E-2,7.3060645292420318E-2,8.1970585693895391E-3,6.9693168953984946E-3,8.2271752568265737E-3,8.2234534778273232E-3,2.8874204194911674E-4,2.5116871552698355E-4,2.8891439571615627E-4,2.6294034780956779E-4,"-","-","-","-","-","-","-","-",8.6409317266738281E-6,3.5960934580863248E-4,70.894042182536239,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,5.0971782335030399E-2,4.8974159845398609E-2,5.3706079442635342E-2,4.8506198200017427E-2,1.6290364286470564E-2,7.0044385591963142E-3,5.8916684860334315E-3,6.9869704576436967E-3,6.9643697564391836E-3,2.6118457519973661E-4,2.258404297573596E-4,2.5682618310922839E-4,2.3456323969081377E-4,"-","-","-","-","-","-","-","-",7.3588354600503477E-6,3.0625239145602186E-4,62.260652838235352,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.9180999002830946E-2},7.6829397808036409E-2,8.239981355790349E-2,7.6278513359093678E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":7.6348380295239828E-3},6.4219186497764405E-3,7.6157977988316299E-3,7.5911630345187105E-3,2.8469118696771291E-4,2.4616606843552198E-4,2.7994053958905899E-4,2.5567393126298702E-4,"-","-","-","-","-","-","-","-",8.6628211035712707E-6,3.6052031522202901E-4,72.22235729235301,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,5.1424514178085266E-2,4.9306077568753416E-2,5.5093710162870083E-2,4.9684651072899384E-2,1.804373717711159E-2,6.5240175405015862E-3,5.4289130910002668E-3,6.4677550399417942E-3,6.4288885924079064E-3,2.5752033278331654E-4,2.213422582128278E-4,2.4884900630161081E-4,2.2808103100619096E-4,"-","-","-","-","-","-","-","-",7.3774770056621557E-6,3.0702819599127008E-4,63.42720736617644,"-","-","-","-","-","-","-",84.015984360902266,null,2052,8.1778025495337733E-2,7.9284201918832301E-2,8.6097403008626436E-2,7.9729858647912932E-2,7.1111791191467294E-3,5.9175152691902915E-3,7.0498529935365565E-3,7.0074885657246183E-3,2.8069716273381503E-4,2.4126306145198231E-4,2.7124541686875581E-4,2.4860832379674814E-4,"-","-","-","-","-","-","-","-",8.6847659310654913E-6,3.6143359232092319E-4,73.57556054476467,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,5.1881267189565608E-2,4.9640244832997234E-2,5.6517193789064862E-2,5.0891734331693618E-2,1.9985830003020618E-2,6.0765476788843444E-3,5.0025043702818465E-3,5.9871235337668732E-3,5.9345798656624546E-3,2.5390749720237302E-4,2.1693367889616137E-4,2.4111960543743324E-4,2.2177795963859357E-4,"-","-","-","-","-","-","-","-",7.3961657744011397E-6,3.078059658097086E-4,64.615619189289092,"-","-","-","-","-","-","-",84.015984360902266,null,2053,8.4601946815112516E-2,8.1963815296960216E-2,9.0059359608043052E-2,8.3437068734825606E-2,6.623436969983936E-3,5.452729763607213E-3,6.5259646518058918E-3,6.4686920535720763E-3,2.7675917195058659E-4,2.364577099968159E-4,2.6282036992680222E-4,2.4173797600606702E-4,"-","-","-","-","-","-","-","-",8.7067663496250239E-6,3.6234918295118901E-4,74.954118259575338,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,5.2342077085526649E-2,4.9976676884180074E-2,5.7977456670605748E-2,5.2128143548549298E-2,2.2136955165602767E-2,5.6597689176224762E-3,4.609587509546622E-3,5.542208693313116E-3,5.4782778820460197E-3,2.503453472538759E-4,2.1261290735623067E-4,2.3363028444581399E-4,2.1564907508736473E-4,"-","-","-","-","-","-","-","-",7.4149018858938467E-6,3.0858570588983113E-4,65.826297839524699,"-","-","-","-","-","-","-",84.015984360902266,null,2054,8.7676716766029575E-2,8.4892167649004369E-2,9.4310685613584674E-2,8.7424874206299838E-2,6.1691481202084996E-3,5.0244503854058181E-3,6.0410074757112969E-3,5.9713228914301617E-3,2.7287642850672475E-4,2.3174806901829145E-4,2.5465701004593727E-4,2.3505749184522757E-4,"-","-","-","-","-","-","-","-",8.7288225000742374E-6,3.6326709297350923E-4,76.358505493848639,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,5.2806979899253939E-2,5.0315389071680608E-2,5.9475449091429225E-2,5.3394591194466212E-2,2.4519611341127321E-2,5.2715762129536617E-3,4.2475319230897693E-3,5.130356343409216E-3,5.0570603534315309E-3,2.4683317185278435E-4,2.0837819468367028E-4,2.2637358630049438E-4,2.0968956366006355E-4,"-","-","-","-","-","-","-","-",7.4336854600698648E-6,3.0936742122274305E-4,67.059660522081387,"-","-","-","-","-","-","-",84.015984360902266,null,2055,9.1028863208176825E-2,8.8095762485957504E-2,9.8878985141205578E-2,9.1720599224900723E-2,5.7460180721194912E-3,4.629809796167849E-3,5.5920884143160461E-3,5.5121957852403694E-3,2.6904815731953498E-4,2.2713223220520063E-4,2.467472090675389E-4,2.2856162438946928E-4,"-","-","-","-","-","-","-","-",8.7509345235942456E-6,3.6418732826341317E-4,77.789206205614406,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.2962171345346599E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.1412885201398131E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":2.9148220892933861E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.6773297555427813E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":2.3093844770899386E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.3604928921139714E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":4.7446747857353193E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.4792871956134864E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.1852739294861949E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.1337551708492083E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":5.6705878765270928E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":7.4197437432333574E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":5.9817171109273275E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":8.484304946056422E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":7.3578471108986512E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":4.7016611480024884E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":3.0230851178117418E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.1808929144966462E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.7802481394466238E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.9934765112759885E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.2434393733454854E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.9344924864979436E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.7016800394404585E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":38.306651631675351},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.97344178370523},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":0.97710692928103793},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":1.5196145204647131},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":47.172770173101945},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":69.215812476224215},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.67115698604645035},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":11.701615280111785},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.3293675514172294E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.1469855865516161E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":3.7031893041592018E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.4236133288679908E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":4.7529372524042296E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.1716955164514994E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":4.8824230432187005E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":5.651948583139952E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":5.5957931362256373E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":6.1809407854145309E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":8.0875206801243611E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":6.5200716509107874E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":9.9877237824976244E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":8.6616576189498938E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":5.5347955034285305E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":3.5587758006879827E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.7445471389454532E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.2729081097565664E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.3467205490740942E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.4637768303023057E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":2.2772845551053794E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.0664177424293058E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":44.43571589274341},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":20.011527866625908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":1.133444037966004},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":1.9037730712381928},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":54.72041340079825},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":86.713569870213675},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.77854210381388245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":14.659783622924047},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.2949271487036186E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.1732624615611183E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.0509119697711098E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.7748200963704086E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":2.4527556003866614E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":3.7803202851190744E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.0903134784441172E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":3.9460439932420079E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.4858697591197171E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":4.6227302448070471E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":4.9396910367867006E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":6.5539795106353787E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":5.342905552614774E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":6.0172378738581136E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":5.228692411049172E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":3.3534760145489435E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":2.1547422633787157E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.2700319733529359E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.9895816196477172E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.4330210736764156E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.9326874467594002E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.3394250158882867E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.3375305410571384E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":41.424447595092552},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.566476467972137},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":0.66439124975423691},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":1.0876566015109148},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":32.075482007621872},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":49.60445196375337},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.45635827090980957},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":7.9566018489063799},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.3447266287314193E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.2015029590272648E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":3.8802719600920681E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.5552566067247632E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.1205491107797906E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.4584416915040878E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.3011879526337879E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":4.8895980374404922E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.0387759668396831E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":5.384263230097504E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":7.1438376665925623E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":5.8237670523501048E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":7.0834924251057731E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":6.1552167062870866E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":3.9477119643270173E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.5365625924494241E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.672281639031077E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.3421354826492932E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.6869524079318767E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.0515559662325166E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.5767711287036914E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.2833409529324631E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.052359210307358},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.754481719075493},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":0.77069384971491472},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":1.3626161903728744},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":37.207559128841368},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":62.144457420190221},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.52937559425537917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":9.9680307963099164},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":4.5070009877929605E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.3912204634248324E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.6797360018538415E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.3553682804558331E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":4.9637811878573577E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.6191293445292894E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.7415504325162748E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.7424396759931222E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.0440261117806604E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":3.8301190588415002E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":3.8735023850520887E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":5.0494195331297453E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":4.2273897796695783E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":3.1896035897577594E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":2.7716132274704968E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.7776028401073768E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":1.1421808149108203E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.203293318771354E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.0546328413763576E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.596125093632276E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.7350183827948988E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":7.438764275387331E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.9702921018640478E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.189067463025076},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.7815196805575653},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":0.35217898305572748},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":0.5765425056029192},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":17.002497607614703},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":26.294213618998583},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24190534089294274},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.2176171777754528},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":5.8899778842644412E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":5.7536810509782828E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":4.9161215428169106E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.5342758611871758E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.8548509855369265E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":2.9882899714427383E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":2.9892592468325041E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.3179884618409192E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":4.1748297741372336E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":4.2221175997067762E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":5.5038672911114227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":4.6078548598398397E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":3.7548013458628355E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":3.2627430913782698E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":2.0925940633744044E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.3445752553130176E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.4165168948576383E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.2415137808682485E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.9421584602239167E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.5740636402261548E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":8.7569133049859651E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.4966278623143579E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.739318257109105},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.001487855802516},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":0.40852762034464385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":0.72229245101933726},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":19.722897224833051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":32.941390821881427},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28061019543581356},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.2838308003170873},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"VT3","index":16,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #3 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Vermont"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2952717055952258E-2,3.6836430536344174E-2,3.1827365449279846E-2,2.6195718564727962E-2,3.6281657459810313E-3,6.4103648856695145E-2,6.7087673377192791E-2,6.6091563362222466E-2,6.7746991573763765E-2,6.1019771238793351E-4,1.3871996804284386E-3,9.5032239670408926E-4,7.4395338003708372E-4,5.482904263899199E-4,4.215062744023461E-4,3.4600392112170837E-4,2.0032147693682616E-4,2.3388102750051779E-2,1.8121097178380004E-2,1.6787368841196828E-2,9.4217008393504709E-3,2.0908387174630973E-4,9.2459585017869456E-3,57.209291127733678,"-",1.763293681725441,"-",113.77891305649305,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4835015234435874E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7634922743553236E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.173825132306111E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5108676610566637E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":6.9872977253797708E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.3125563981140146E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.2039804064822494E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.3844220815402511E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":6.6511550650284756E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.5120476516669982E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.0358514124074573E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.1090918424042127E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.4544748994621386E-4},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.9619718622644191E-4},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.0731581594447512E-4},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3581844265003178E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.7532474557360957E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1332155598388945E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.9762090599856907E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.1091226228083376E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4613353381975587E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0884342348303594E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":2.0454206708015112},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":131.98353914553192},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5202936264379372E-2,4.1828200523709988E-2,2.87326563094552E-2,2.5299391730071043E-2,3.7417591601600002E-3,5.2057212410776724E-2,5.292188370481541E-2,5.1338137860036895E-2,5.7193594872185054E-2,6.94452118412204E-4,5.8055498573497428E-4,9.1892788167291647E-4,7.1759191402450675E-4,9.2609293127444319E-4,7.7299530204142134E-4,4.8421732853953651E-4,2.9814236974156391E-4,3.9295695493027798E-2,3.3048286511873526E-2,2.3430876710230076E-2,1.3968528636529283E-2,3.1775714807493068E-4,1.3987719624129749E-2,47.560050582486205,"-",1.8804479001325203,"-",84.00393364583897,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,5.7617695453767756E-2,5.3644956539851761E-2,3.8228881890831019E-2,3.4187242827979983E-2,5.6742361527746636E-2,5.7684853238248804E-2,5.5958570267440222E-2,6.2341018410681716E-2,7.5695280906930241E-4,6.32804934451122E-4,1.001631391023479E-3,7.8217518628671237E-4,1.0901965986962747E-3,9.099700695631614E-4,5.7002063915674247E-4,3.5097319765976912E-4,4.6258892734392328E-2,3.8904442881777523E-2,2.7582828063282848E-2,1.6443751910922275E-2,3.7406371471380843E-4,1.6466343541525541E-2,55.169658675683998,"-",2.1813195641537235,"-",97.444563029173196,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3320191907919081E-2,4.2168600264641948E-2,2.6091304550690218E-2,2.5011696158942467E-2,3.8083252651458432E-3,5.1979870356783031E-2,5.8667461751343714E-2,4.7093774889500152E-2,6.6204707040370958E-2,5.690818178573484E-4,5.5283817878863705E-4,7.0367299350100046E-4,6.1109405661508758E-4,1.0724300634862806E-3,9.3760857417406142E-4,5.2608294696407365E-4,3.5366528810395895E-4,4.4021276263931271E-2,3.8784678452720746E-2,2.4643080905676296E-2,1.6048874342793683E-2,3.7878303481055564E-4,1.6153663435298289E-2,29.620613211469831,"-",2.3621312781709496,"-",105.7473298858781,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,5.5479690416132037E-2,5.4124036733666191E-2,3.5197844219202218E-2,3.3926929220436761E-2,5.6658058688893509E-2,6.3947533308964646E-2,5.1332214629555173E-2,7.2163130674004344E-2,6.2029918146450981E-4,6.0259361487961446E-4,7.6700356291609052E-4,6.6609252171044553E-4,1.2624646707360496E-3,1.1037528135177052E-3,6.1930484516610766E-4,4.1633477715598055E-4,5.1821846417899893E-2,4.5657323474542863E-2,2.900983484216214E-2,1.8892734876336727E-2,4.459033885789862E-4,1.9016092596033148E-2,34.359911325304999,"-",2.7400722826783013,"-",122.66690266761859,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5430773121964543E-2,4.4353498050753684E-2,2.9177259676535502E-2,2.7747606580272352E-2,3.2158937999999995E-3,4.226271994603531E-2,4.6436277727543218E-2,4.097863754007066E-2,5.16599953185597E-2,6.5078499945988319E-4,5.486142710228655E-4,7.8433545252892757E-4,6.2256746454103886E-4,1.0861950440243196E-3,9.5149367822692675E-4,5.7141788281439272E-4,3.7911608727670575E-4,4.0909984921454243E-2,3.609675362429586E-2,2.4486159752169809E-2,1.5765382780805397E-2,3.3445802489647175E-4,1.3099043485230295E-2,32.940873738600693,"-",2.0141743371611267,"-",90.47625592101717,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,5.726685630053667E-2,5.5998688086707243E-2,3.8133220272577595E-2,3.6450232647656622E-2,4.6066364741178492E-2,5.0615542723022114E-2,4.466671491867702E-2,5.6309394897230074E-2,7.0935564941127275E-4,5.9798955541492341E-4,8.5492564325653113E-4,6.7859853634973241E-4,1.2786688058254291E-3,1.1200983580087383E-3,6.7267313164910323E-4,4.4629545794213808E-4,4.8159234249535943E-2,4.2493098366521091E-2,2.8825107260254303E-2,1.8559008609564116E-2,3.9372398690812663E-4,1.5420193990813106E-2,38.211413536776803,"-",2.3364422311069069,"-",104.95245686837991,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5652548057215164E-2,4.4680159625913048E-2,2.9786096459340199E-2,2.8143395877967273E-2,2.2979993003457589E-3,4.2102638454448144E-2,4.6606513328592031E-2,4.2952076978313651E-2,5.1068364149527361E-2,4.7428006502467336E-4,4.7220876992298182E-4,7.491362005771138E-4,6.1923073161969323E-4,1.0523412811013929E-3,9.2507873034317132E-4,5.5975847195009168E-4,3.7002000398400159E-4,3.7225357370202446E-2,3.2972181565306548E-2,2.2556823527597799E-2,1.4453128782090922E-2,2.9455210145381736E-4,1.0855485729242852E-2,31.11513331269785,"-",1.3660198067950424,"-",61.631987404714785,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,5.6447384349320728E-2,5.5302688687991874E-2,3.7769397528302315E-2,3.5835610403910111E-2,4.5891875915348483E-2,5.0801099528165319E-2,4.681776390636188E-2,5.5664516922984825E-2,5.1696527087689403E-4,5.1470755921605019E-4,8.1655845862905411E-4,6.749614974654657E-4,1.23881615611256E-3,1.0890026813599814E-3,6.5894767317964799E-4,4.355875486899667E-4,4.3821690696202328E-2,3.8814852138678871E-2,2.6553892656688134E-2,1.7014223202277436E-2,3.4674673383143381E-4,1.2779077800464687E-2,36.093554642729501,"-",1.5845829758822492,"-",71.49310538946915,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.6916600155947723E-2,4.4527029296144917E-2,3.0974830902589179E-2,2.774203031544311E-2,2.5318896065384478E-3,3.7967488130675568E-2,4.4071088911861206E-2,3.8747321617082921E-2,4.7122253300025618E-2,4.3108269131370062E-4,4.6734820859376994E-4,6.9850021338111021E-4,5.8411829805926499E-4,1.032886498077343E-3,8.8115840617937306E-4,5.5644694597620009E-4,3.4832756021826468E-4,3.615000068029646E-2,3.1079306441747105E-2,2.2212537415447681E-2,1.348519556812092E-2,2.0816222100930763E-4,7.6108311611939794E-3,32.983764863778106,11.148102006114032,0.69141980029258809,1.3746546296948052,31.253701448170901,62.137424141811827,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,5.8210762148398723E-2,5.5397759332238859E-2,3.9444111383345047E-2,3.5638458532156692E-2,4.1384562062436375E-2,4.8037486913928715E-2,4.2234580562620389E-2,5.136325609702793E-2,4.6988013353193371E-4,5.0940954736720923E-4,7.613652325854102E-4,6.3668894488459889E-4,1.2159139855366483E-3,1.0372996757543581E-3,6.5504934480318285E-4,4.1005120388894125E-4,4.2555780800844996E-2,3.6586559543224699E-2,2.6148599045465015E-2,1.587477222279195E-2,2.4504856657215696E-4,8.9594704429575549E-3,38.261167241982598,13.966342193259658,0.80204696833940214,1.7221673200816521,36.254293679878245,77.845764964861857,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7721245450600996E-2,4.3758375913704892E-2,3.2813029235433271E-2,2.7728289152604804E-2,2.0505579176969108E-3,3.3556504249955335E-2,4.0556867597840565E-2,3.7387716350601237E-2,4.5729750443158516E-2,4.0444558837073258E-4,4.710670683519023E-4,6.950895572010072E-4,5.9172277995331475E-4,9.9632841998018918E-4,8.2011822454629117E-4,5.5681973028520531E-4,3.2785396289714485E-4,3.6224269665881006E-2,3.0022095817386189E-2,2.3114309286559259E-2,1.3212576680793146E-2,1.2899480597080426E-4,4.9077093752667531E-3,41.577091983845037,23.602870871626187,"-",3.0254608220814756,"-",137.32256127334065,"-",9.402054800218357,84.015984360902266,null,2027,5.8591366925160308E-2,5.3926276906326211E-2,4.1041414796664857E-2,3.5055658771159182E-2,3.657658963245132E-2,4.4206985681646216E-2,4.0752610822155352E-2,4.9845427983042784E-2,4.4084569132409854E-4,5.1346310450357357E-4,7.5764761734909791E-4,6.4497783014911311E-4,1.1728778160006788E-3,9.6544317393589408E-4,6.5548818649174378E-4,3.8594968512251895E-4,4.2643210250675127E-2,3.5342011196227027E-2,2.7210164892137564E-2,1.5553845268629693E-2,1.5185268558883081E-4,5.7773554765640223E-3,48.229426701260238,29.569676627973287,"-",3.7902973179036725,"-",172.03770476324115,"-",11.778894253713558,97.458541858646626]
[null,2028,4.6387592262975411E-2,4.5961325261905862E-2,3.1630560795024028E-2,3.036290499815333E-2,2.0063632420062837E-3,3.318107550964737E-2,3.5514040852711391E-2,3.6956014035226532E-2,3.975405974806847E-2,4.5995201845015521E-4,4.0727954440408635E-4,7.2376241085347123E-4,5.4300471338652328E-4,8.9573446648432158E-4,7.8932795749950778E-4,4.9610958141545094E-4,3.3073819989717972E-4,3.3602195561974919E-2,2.9860504712798001E-2,2.1330533216111908E-2,1.3797725486348682E-2,9.1377632149983174E-5,3.5927092223515568E-3,43.753064997789423,34.914945868235961,"-",3.8886861675221085,"-",177.13142423797544,"-",5.4467286669280659,84.015984360902266,null,2028,5.6969364420464463E-2,5.6467562906805387E-2,3.9597386976392084E-2,3.8105102572315905E-2,3.6167372305515637E-2,3.8710304529455418E-2,4.0282055298396922E-2,4.3331925125394632E-2,5.0134770011066917E-4,4.4393470340045414E-4,7.8890102783028371E-4,5.9187513759131037E-4,1.0544586139453434E-3,9.2919687156842071E-4,5.8402019924226893E-4,3.8934500891896001E-4,3.9556504615556883E-2,3.5151786147905817E-2,2.5110303702006943E-2,1.6242682442529671E-2,1.0756974856696019E-4,4.2293372965522529E-3,50.753555397435726,43.74144418372601,"-",4.871746030671698,"-",221.91024828533563,"-",6.8236616739274814,97.458541858646626]
[null,2029,4.7800552680338178E-2,4.7883724511683115E-2,3.2826495696011579E-2,3.1328087971223953E-2,2.1287209390869768E-3,3.0979988016349286E-2,3.1704628418690699E-2,3.3232580540882059E-2,3.5057703354895643E-2,4.6063217110724994E-4,3.9669737323285104E-4,6.6408298775270675E-4,5.0718212937212544E-4,8.1107339537370268E-4,7.2537613288523246E-4,4.5464718818845644E-4,3.0089365356983068E-4,3.1096407404574325E-2,2.8140361410774639E-2,2.0082472067937656E-2,1.2907108015506595E-2,5.7931079583081463E-5,2.3379490569563049E-3,47.326868267557316,48.557366842513801,"-",4.5263279315458034,"-",206.9135984303206,"-",1.7037787190250602,84.015984360902266,null,2029,5.8776740904787302E-2,5.8874650784646557E-2,4.1149281022838026E-2,3.9385355449218028E-2,3.3768186937820723E-2,3.4558044976372868E-2,3.622351278956145E-2,3.8212896656836255E-2,5.0208906650690247E-4,4.3240013682380765E-4,7.2385045665045037E-4,5.5282852101561672E-4,9.5479560103392297E-4,8.5391278363249577E-4,5.3521066993545102E-4,3.5421200898240468E-4,3.6606690796664898E-2,3.3126833452763911E-2,2.3641086118376214E-2,1.5194247555854365E-2,6.8196466885203495E-5,2.7522336298489622E-3,54.899167190366484,60.832669180301295,"-",5.6705836326405832,"-",259.22135611350564,"-",2.1344939791945952,97.458541858646626]
[null,2030,4.809294860744822E-2,4.7916115518989805E-2,3.4854128830990323E-2,3.2137385210261521E-2,5.5181904893117769E-3,2.7832606697537451E-2,2.9273875303376443E-2,3.2026865714076806E-2,3.3248926656895224E-2,3.578048527718543E-4,3.3958975144756341E-4,5.0787235899764133E-4,4.2183022488693876E-4,6.6765955319504893E-4,5.9381316121326724E-4,3.9389108172140493E-4,2.5081574436327744E-4,2.6914855035476453E-2,2.4193414654933784E-2,1.8292031259759291E-2,1.1333588097652992E-2,2.9604206656876836E-5,1.2473054166627288E-3,47.658567751527059,54.330767236740847,"-",4.2210637405875584,"-",193.7018232635649,"-","-",84.015984360902266,null,2030,6.311103294470588E-2,6.2902865032972627E-2,4.7526294303859642E-2,4.4328143713537688E-2,3.0337541300315823E-2,3.1908524080680324E-2,3.4909283628343724E-2,3.6241330056015798E-2,3.9000728952132125E-4,3.7015282907784414E-4,5.5358087130742912E-4,4.5979494512676328E-4,7.8596882602121178E-4,6.9903685338025827E-4,4.6368858140243794E-4,2.9526029426445025E-4,3.1684167347762887E-2,2.8480487731788056E-2,2.1533379198988643E-2,1.3341899908557104E-2,3.4850072076475417E-5,1.4683279364953645E-3,55.283938591771381,68.065585194188941,"-",5.2881486542080927,"-",242.66964418459412,"-","-",97.458541858646626]
[null,2031,4.8697262648469013E-2,4.8681377687331856E-2,3.4867778762066537E-2,3.2269066291613441E-2,5.7979600688102192E-3,2.5259528700946835E-2,2.6992614619262213E-2,2.8191714267634282E-2,2.9937477808671949E-2,3.6824875383224614E-4,3.49467910067298E-4,5.0413839391198398E-4,4.195347488273338E-4,4.5439893043521906E-4,4.0631599756055838E-4,2.648399294368265E-4,1.6987646883620842E-4,2.0127573868570399E-2,1.8173773206200252E-2,1.3572004529225197E-2,8.4580652725994871E-3,9.8610383944247356E-6,4.2444550365149287E-4,45.52768329487013,36.33109126930637,"-",0.95574597098187164,"-",44.025090926229574,"-","-",84.015984360902266,null,2031,6.4151776182781117E-2,6.4133076406530459E-2,4.7871707751708126E-2,4.4812503431490736E-2,2.7532886284032051E-2,2.9421949934995813E-2,3.0728968551721369E-2,3.263185081145243E-2,4.0139114167714833E-4,3.8092002197335486E-4,5.4951084936406261E-4,4.5729287622179389E-4,5.3491842090833998E-4,4.7831519232828941E-4,3.117695649330322E-4,1.9997857911398457E-4,2.3694179958081076E-2,2.1394165818338938E-2,1.5976963731803902E-2,9.9568344389041174E-3,1.1608414397916801E-5,4.9965724689853745E-4,52.812112622049348,45.51559114218702,"-",1.1973585524460888,"-",55.154633912380412,"-","-",97.458541858646626]
[null,2032,5.1382387013824304E-2,4.8424325232113111E-2,3.7732217077868092E-2,3.1372920641633585E-2,6.0441332274015647E-3,2.2210354225602049E-2,2.4816545493230147E-2,2.3662411343425553E-2,2.670386958819241E-2,3.617511722517014E-4,3.6944166874533447E-4,4.9246188073265079E-4,4.2323116074985309E-4,"-","-","-","-","-","-","-","-",7.0141800693225587E-6,2.9190888041930784E-4,48.247352001692406,27.500990640964673,"-","-","-","-","-","-",84.015984360902266,null,2032,6.7602499627971102E-2,6.4120269298540686E-2,5.1533519579363446E-2,4.4047355814628181E-2,2.4209286105906235E-2,2.7050034587620862E-2,2.5792028364333856E-2,2.9107217851129727E-2,3.9430877775435458E-4,4.0269141893241458E-4,5.3678344999858938E-4,4.6132196521733992E-4,"-","-","-","-","-","-","-","-",8.2570927776065176E-6,3.4363513402960926E-4,55.966928321963188,34.453241075000541,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.1050759749051801E-2,4.9114477133977721E-2,3.7529152443025765E-2,3.2981757322984112E-2,5.2864950000000013E-3,2.0518279807292067E-2,2.2080548810341438E-2,2.3198577474172782E-2,2.4798700612045553E-2,3.4406785926544345E-4,3.3320803654090229E-4,4.5536405873250653E-4,3.9219822547600897E-4,"-","-","-","-","-","-","-","-",7.0279939683643415E-6,2.9248377296036885E-4,47.409698275514501,16.214116810225963,"-","-","-","-","-","-",84.015984360902266,null,2033,6.6320216290583794E-2,6.4040824396118579E-2,5.0402580169929941E-2,4.5049386634616904E-2,2.2364924989948354E-2,2.4067798203272168E-2,2.5286449446848335E-2,2.7030583667129654E-2,3.7503396659933338E-4,3.6319675982958351E-4,4.963468240184322E-4,4.2749606576884981E-4,"-","-","-","-","-","-","-","-",8.2733544995585044E-6,3.4431189752894627E-4,54.995249999596815,20.313045539851085,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.1123376551806453E-2,5.078695122521884E-2,3.8166692840968637E-2,3.4544406648602102E-2,6.2042912500000005E-3,1.9126404571516313E-2,1.9547922315625538E-2,2.1200819747418859E-2,2.1708950145421013E-2,3.6638793336482692E-4,3.287666437173704E-4,4.7846147437874425E-4,3.8949833240249301E-4,"-","-","-","-","-","-","-","-",7.0454278882651186E-6,2.9320931977970608E-4,61.040285783290528,6.9585925792951215,"-","-","-","-","-","-",84.015984360902266,null,2034,6.7486130536286562E-2,6.7090090641827624E-2,5.2233522471888283E-2,4.79693671662344E-2,2.0847780982952781E-2,2.1307235324031837E-2,2.3108893524686556E-2,2.3662755658508908E-2,3.9936284736766139E-4,3.5835564165193377E-4,5.2152300707283123E-4,4.245531823187174E-4,"-","-","-","-","-","-","-","-",8.2938777100656977E-6,3.4516601124467007E-4,70.806731508617005,8.7177247833409286,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.228632383560361E-2,5.173548495089085E-2,3.9085361820443858E-2,3.5685945825745302E-2,7.4657863174967974E-3,1.7247466760385077E-2,1.7229216468161283E-2,1.8987816854496176E-2,1.9789607556953692E-2,3.2743381628421304E-4,3.1160138066765663E-4,4.2549404128174956E-4,3.672759515334863E-4,"-","-","-","-","-","-","-","-",7.0668966230816491E-6,2.941027833467054E-4,44.802426160603162,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.0340184072229806E-2,6.9691736537145957E-2,5.4800011587983748E-2,5.0798219079024605E-2,1.8799738768819737E-2,1.87798459502958E-2,2.0696720371400832E-2,2.1570672237079525E-2,3.5690285974979223E-4,3.3964550492774574E-4,4.6378850499710704E-4,4.0033078717150009E-4,"-","-","-","-","-","-","-","-",8.3191507046917183E-6,3.4621779655574162E-4,51.970814346299662,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.3120075724299068E-2,5.2522175995586569E-2,4.0027759475676501E-2,3.6500742072099468E-2,7.8358534736618791E-3,1.5660581700742623E-2,1.5481453625933853E-2,1.7128287468449629E-2,1.7809513987178567E-2,3.2284014195531601E-4,3.0539506736378103E-4,4.1227793863676077E-4,3.5712619675596177E-4,"-","-","-","-","-","-","-","-",7.0847986235337977E-6,2.9484781025756389E-4,45.629423384712453,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.175731985183964E-2,7.1053472291199279E-2,5.6345045163961147E-2,5.2193040276470259E-2,1.7070034053809462E-2,1.6874784452267901E-2,1.8669833340610096E-2,1.941237024602464E-2,3.5189575473129446E-4,3.3288062342652137E-4,4.4938295311406929E-4,3.8926755446399837E-4,"-","-","-","-","-","-","-","-",8.3402249396239881E-6,3.4709484223520426E-4,52.930131126266438,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3967122527628211E-2,5.3320829483475621E-2,4.0992879533855497E-2,3.7334142082700618E-2,8.2242642703020639E-3,1.4219700934223398E-2,1.3910987003666036E-2,1.5450866934835574E-2,1.6027543120634469E-2,3.1831091376115071E-4,2.9931236816181775E-4,3.994723361449509E-4,3.4725693276911861E-4,"-","-","-","-","-","-","-","-",7.1027459736828894E-6,2.9559472448513388E-4,46.471685951958136,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.3211700538523536E-2,7.2450884366947105E-2,5.7938421686254293E-2,5.3631355958754762E-2,1.5499474018303505E-2,1.516297583399598E-2,1.6841444958970778E-2,1.7470022001491572E-2,3.4695889599965432E-4,3.2625048129638137E-4,4.3542484639799651E-4,3.7851005671833931E-4,"-","-","-","-","-","-","-","-",8.3613525602194984E-6,3.4797410966389962E-4,53.907155704271432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4827676244817075E-2,5.4131627315760669E-2,4.1981269860940383E-2,3.8186570626373727E-2,8.6319279725068764E-3,1.2911391065963116E-2,1.2499831352528587E-2,1.3937720830394486E-2,1.4423871345884676E-2,3.138452275661636E-4,2.9335082098074644E-4,3.8706448342292127E-4,3.3766040814591435E-4,"-","-","-","-","-","-","-","-",7.1207387884096624E-6,2.9634353081040287E-4,47.329495641642822,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.4704646084633772E-2,7.3885257285348574E-2,5.9581856489534124E-2,5.5114736550602256E-2,1.4073416261899799E-2,1.3624816174256161E-2,1.5192115705129992E-2,1.57220197670143E-2,3.4209129804711833E-4,3.1975239486901365E-4,4.2190028693098424E-4,3.6804984487904667E-4,"-","-","-","-","-","-","-","-",8.3825337017158546E-6,3.488556044700063E-4,54.902214944305669,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5701952255607722E-2,5.4954754159638491E-2,4.2993491532633987E-2,3.9058462170440927E-2,9.0597989161904733E-3,1.1723454665422375E-2,1.1231825879822932E-2,1.2572761306230204E-2,1.2980658547396702E-2,3.0944219191920974E-4,2.875080127779887E-4,3.7504202612190452E-4,3.2832908567176263E-4,"-","-","-","-","-","-","-","-",7.1387771828858717E-6,2.9709423402646967E-4,48.203139434365596,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.6237533479440844E-2,7.5357931880865869E-2,6.1277133516356164E-2,5.6644816951182488E-2,1.2778565585310389E-2,1.2242690209006998E-2,1.3704309823790924E-2,1.4148917816662407E-2,3.3729198919193863E-4,3.133837339280077E-4,4.0879580847287593E-4,3.5787870338222129E-4,"-","-","-","-","-","-","-","-",8.40376849969325E-6,3.4973933229596018E-4,55.915641743864086,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.6590169374163564E-2,5.5790397490359758E-2,4.4030119152886085E-2,3.9950261102161599E-2,9.5088787421807562E-3,1.0644816549204371E-2,1.0092449172855485E-2,1.1341476040955067E-2,1.1681849642410853E-2,3.0510092787559899E-4,2.8178157857268585E-4,3.6339299362668904E-4,3.1925563642472309E-4,"-","-","-","-","-","-","-","-",7.1568612725750288E-6,2.9784683893857512E-4,49.092909608031498,"-","-","-","-","-","-","-",84.015984360902266,null,2040,7.7811799442560545E-2,7.6870307980946698E-2,6.3026108322072699E-2,5.8223299424759838E-2,1.1602850038632765E-2,1.100076959841248E-2,1.2362208884641025E-2,1.2733216110227831E-2,3.3256001138440294E-4,3.0714192064422761E-4,3.9609836305309106E-4,3.4798864370294818E-4,"-","-","-","-","-","-","-","-",8.4250570900753258E-6,3.506252987984907E-4,56.947775145316534,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.7492549903834247E-2,5.6638747633928385E-2,4.5091741180076583E-2,4.0862421955228469E-2,9.9802187410487249E-3,9.6654205266321815E-3,9.0686528972684817E-3,1.0230773944926323E-2,1.0512995975482541E-2,3.0082056882163903E-4,2.7616920048843097E-4,3.5210578713662228E-4,3.1043293401928658E-4,"-","-","-","-","-","-","-","-",7.1749911732331382E-6,2.9860135036413268E-4,49.999103835633207,"-","-","-","-","-","-","-",84.015984360902266,null,2041,7.942894324875624E-2,7.8423847216623058E-2,6.4830711219148712E-2,5.9851956627657521E-2,1.0535308374029079E-2,9.8848316580226452E-3,1.1151543599969694E-2,1.145916561327597E-2,3.2789442001558656E-4,3.010244285323898E-4,3.8379530797891834E-4,3.3837189808102238E-4,"-","-","-","-","-","-","-","-",8.4463996091300508E-6,3.5151350964865706E-4,57.998960449334518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.8409319692793851E-2,5.7499997810450121E-2,4.6178960261063433E-2,4.1795409641435181E-2,1.0474922314167289E-2,8.7761356454400599E-3,8.1487123653125621E-3,9.2288459750931289E-3,9.4610945837942488E-3,2.9660026030163967E-4,2.706686068150669E-4,3.4116916811682547E-4,3.018540490092346E-4,"-","-","-","-","-","-","-","-",7.1931670009094412E-6,2.9935777313275946E-4,50.922025284837694,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.1090529690594659E-2,8.0020075970699628E-2,6.669295056756161E-2,6.1532634778135233E-2,9.5659878535296668E-3,8.8820964781906927E-3,1.0059442112851511E-2,1.0312593096335731E-2,3.2329428372878728E-4,2.9502878142842291E-4,3.7187439324733981E-4,3.2902091342006573E-4,"-","-","-","-","-","-","-","-",8.4677961934705951E-6,3.5240397053188445E-4,59.069549330411725,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.9340708190566249E-2,5.8374344178140365E-2,4.7292393573284811E-2,4.2749699687633355E-2,1.0994147556760861E-2,7.9686710635031889E-3,7.3220922627437067E-3,8.3250395806302811E-3,8.5144435451372166E-3,2.9243915984734459E-4,2.6527757108917103E-4,3.3057224710812038E-4,2.9351224344517695E-4,"-","-","-","-","-","-","-","-",7.2113888719471566E-6,3.0011611208630704E-4,51.861982719411074,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.2798192185753475E-2,8.1660588470325743E-2,6.8614916218289787E-2,6.3267256976100875E-2,8.6858514592184771E-3,7.9810805663906408E-3,9.0742931428870067E-3,9.280743464199567E-3,3.1875868423360563E-4,2.8915255248719644E-4,3.6032374934785125E-4,3.1992834535524292E-4,"-","-","-","-","-","-","-","-",8.4892469800561927E-6,3.5329668714800073E-4,60.159899954516838,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,6.0286948505451826E-2,5.9261985878001112E-2,4.8432673175109839E-2,4.372577847809999E-2,1.15391099689926E-2,7.2354987529513037E-3,6.5793259966263158E-3,7.5097454444580684E-3,7.6625117993752625E-3,2.8833643680975551E-4,2.599939111928546E-4,3.2030447288452656E-4,2.8540096558249335E-4,"-","-","-","-","-","-","-","-",7.2296569029842262E-6,3.0087637207889249E-4,52.819290602515672,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.4553636036116001E-2,8.3347050031081005E-2,7.0598783117237399E-2,6.5057826679917413E-2,7.8866936407169224E-3,7.1714653363226851E-3,8.1856225344592946E-3,8.352137861319036E-3,3.1428671612263352E-4,2.8339336320021155E-4,3.4913187544413399E-4,3.1108705248491776E-4,"-","-","-","-","-","-","-","-",8.5107521061930325E-6,3.5419166521127231E-4,61.270377098918175,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.1248277462869934E-2,6.0163125079177288E-2,4.9600446364636737E-2,4.4724143502438682E-2,1.211108530143595E-2,6.5697833160332101E-3,5.9119072823130923E-3,6.7742953164781228E-3,6.8958219952140049E-3,2.8429127219331611E-4,2.5481548847051158E-4,3.1035562194753341E-4,2.7751384473552194E-4,"-","-","-","-","-","-","-","-",7.2479712109540609E-6,3.0163855797692932E-4,53.794269201913792,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.6358641846140893E-2,8.5081200460057918E-2,7.2646815077300766E-2,6.6906431347921222E-2,7.1610638144761997E-3,6.4439789377212708E-3,7.3839818949611542E-3,7.5164459747832655E-3,3.098774866907146E-4,2.7774888243285766E-4,3.3828762792281145E-4,3.0249009076171893E-4,"-","-","-","-","-","-","-","-",8.532311709535122E-6,3.5508891045044126E-4,62.401352274219995,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.222493566463165E-2,6.1077967025002761E-2,5.0796376047141989E-2,4.5745303609141023E-2,1.271141254159166E-2,5.9653182584024165E-3,5.3121927280375273E-3,6.1108698522828698E-3,6.2058450589993581E-3,2.8030285849242229E-4,2.4974020686315945E-4,3.007157883466865E-4,2.6984468627395372E-4,"-","-","-","-","-","-","-","-",7.26633191308629E-6,3.024026746591589E-4,54.787244697113444,"-","-","-","-","-","-","-",84.015984360902266,null,2046,8.8215069108366101E-2,8.6864857625794975E-2,7.4761368726657257E-2,6.8815246252642528E-2,6.5021969016586341E-3,5.7902900735609048E-3,6.6608481389883283E-3,6.7643711143093007E-3,3.0553011575674033E-4,2.7221682548084382E-4,3.2778020929788833E-4,2.941307080386096E-4,"-","-","-","-","-","-","-","-",8.5539259280851806E-6,3.5598842860876193E-4,63.553203848651592,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.3217167549157696E-2,6.200672007974653E-2,5.2021141111389224E-2,4.6789779264937409E-2,1.3341497048441732E-2,5.416468125696911E-3,4.7733143015013029E-3,5.51241547747489E-3,5.5849053126713656E-3,2.763703995302257E-4,2.4476601206002214E-4,2.9137537381635262E-4,2.623874667575026E-4,"-","-","-","-","-","-","-","-",7.2847391269075117E-6,3.0316872701668132E-4,55.798549288491834,"-","-","-","-","-","-","-",84.015984360902266,null,2047,9.0124859964294063E-2,8.8699921203303236E-2,7.694489764175301E-2,7.0786538476109925E-2,5.903950257009633E-3,5.2029125886364205E-3,6.0085328704476302E-3,6.0875467908117886E-3,3.0124373548794602E-4,2.6679495314542413E-4,3.1759915745982437E-4,2.8600233876567783E-4,"-","-","-","-","-","-","-","-",8.5755949001955234E-6,3.5689022544403731E-4,64.726317174650518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.4225221452656592E-2,6.2949595776069761E-2,5.3275436815011366E-2,4.7858102820069484E-2,1.4002813842378191E-2,4.9181159639498781E-3,4.2891006760091919E-3,4.9725693936932712E-3,5.0260950853539621E-3,2.7249311029969907E-4,2.3989089066701105E-4,2.8232507821884274E-4,2.5513632920503014E-4,"-","-","-","-","-","-","-","-",7.3031929702420434E-6,3.0393671995298708E-4,56.828521308433153,"-","-","-","-","-","-","-",84.015984360902266,null,2048,9.209004314931496E-2,9.0588376602836945E-2,7.919995667387901E-2,7.2822671095033417E-2,5.3607464007053678E-3,4.6751197368500195E-3,5.4201006391256662E-3,5.4784436430358194E-3,2.9701749022667203E-4,2.6148107082704208E-4,3.0773433525853859E-4,2.7809859883348286E-4,"-","-","-","-","-","-","-","-",8.597318764568934E-6,3.5779430672865645E-4,65.921084717782449,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.5249349671278337E-2,6.3906808863204392E-2,5.4559975179184851E-2,4.8950818779619362E-2,1.4696911058208419E-2,4.4656156140024366E-3,3.8540065553941162E-3,4.4855919290070784E-3,4.5231978686736474E-3,2.6867021680693134E-4,2.351128693917678E-4,2.7355589028437761E-4,2.4808557849440889E-4,"-","-","-","-","-","-","-","-",7.3216935612126794E-6,3.0470665838398824E-4,57.877505334517807,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.4112738130751813E-2,9.2532299091487163E-2,8.1529206478659369E-2,7.4926107565090869E-2,4.8675210192626562E-3,4.2008671453795873E-3,4.8892952026177161E-3,4.9302856768542761E-3,2.9285053631955516E-4,2.5627302763702689E-4,2.9817592040997162E-4,2.704132805589057E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",8.6190976602595671E-6,3.5870067824963098E-4,67.137906188040645,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.6289808524259211E-2,6.4878577355864442E-2,5.5875485392819897E-2,5.0068484081033961E-2,1.5425413569320459E-2,4.0547483951571157E-3,3.4630491683494791E-3,4.0463055134217722E-3,4.0706191609450977E-3,2.6490095591662086E-4,2.3043001424493902E-4,2.6505907863867548E-4,2.4122967688951173E-4,"-","-","-","-","-","-","-","-",7.3402410182414433E-6,3.0547854723804994E-4,58.945852304801001,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.6195159448562009E-2,9.4533858117127695E-2,8.3935418258231642E-2,7.7099416313997235E-2,4.4196757507212565E-3,3.7747235935009327E-3,4.4104730096297317E-3,4.4369748854301569E-3,2.8874204194911674E-4,2.5116871552698355E-4,2.8891439571615627E-4,2.6294034780956779E-4,"-","-","-","-","-","-","-","-",8.6409317266738281E-6,3.5960934580863248E-4,68.377188673569151,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.7346858418073446E-2,6.5865122583900967E-2,5.7222714226496364E-2,5.1211668377985901E-2,1.6190026791492437E-2,3.6816837742318577E-3,3.1117512048911464E-3,3.6500396306829532E-3,3.663324230896897E-3,2.6118457519973661E-4,2.258404297573596E-4,2.5682618310922839E-4,2.3456323969081377E-4,"-","-","-","-","-","-","-","-",7.3588354600503477E-6,3.0625239145602186E-4,60.033919635219213,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.8339621268700966E-2},9.6595321844713131E-2,8.6421478726376427E-2,7.9345275553509911E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":4.0130353139127255E-3},3.3918088133313498E-3,3.9785431974444195E-3,3.9930234116776183E-3,2.8469118696771291E-4,2.4616606843552198E-4,2.7994053958905899E-4,2.5567393126298702E-4,"-","-","-","-","-","-","-","-",8.6628211035712707E-6,3.6052031522202901E-4,69.639346776854282,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.8420763911607868E-2,6.6866669242712146E-2,5.8602426456380113E-2,5.2380954330715601E-2,1.6992540675250759E-2,3.3429436533304077E-3,2.7960895414478062E-3,3.2925811611021153E-3,3.2967821085872744E-3,2.5752033278331654E-4,2.213422582128278E-4,2.4884900630161081E-4,2.2808103100619096E-4,"-","-","-","-","-","-","-","-",7.3774770056621557E-6,3.0702819599127008E-4,61.142071339163863,"-","-","-","-","-","-","-",84.015984360902266,null,2052,0.10054854215964999,9.871906191542594E-2,8.8990395307355877E-2,8.1666478321023597E-2,3.6438085821301446E-3,3.047737600178109E-3,3.5889134656013058E-3,3.5934924983601294E-3,2.8069716273381503E-4,2.4126306145198231E-4,2.7124541686875581E-4,2.4860832379674814E-4,"-","-","-","-","-","-","-","-",8.6847659310654913E-6,3.6143359232092319E-4,70.924802753430072,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.9511793782375805E-2,6.7883445444419849E-2,6.0015405298360525E-2,5.3576937903002622E-2,1.7834833896123167E-2,3.0353699433823995E-3,2.5124491673707869E-3,2.9701295874467242E-3,2.9669151804343941E-3,2.5390749720237302E-4,2.1693367889616137E-4,2.4111960543743324E-4,2.2177795963859357E-4,"-","-","-","-","-","-","-","-",7.3961657744011397E-6,3.078059658097086E-4,62.270678149262118,"-","-","-","-","-","-","-",84.015984360902266,null,2053,0.102824450103129,0.10090755843968725,9.1645301579746222E-2,8.4065937761930901E-2,3.3085532382868157E-3,2.7385695924341579E-3,3.2374412503169297E-3,3.23393754667349E-3,2.7675917195058659E-4,2.364577099968159E-4,2.6282036992680222E-4,2.4173797600606702E-4,"-","-","-","-","-","-","-","-",8.7067663496250239E-6,3.6234918295118901E-4,72.233986653144058,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,7.062022109378685E-2,6.8915682769824418E-2,6.1462452852655614E-2,5.480022866591755E-2,1.871887825259597E-2,2.7560951211398226E-3,2.2575817852219494E-3,2.6792565876412894E-3,2.670053827628938E-3,2.503453472538759E-4,2.1261290735623067E-4,2.3363028444581399E-4,2.1564907508736473E-4,"-","-","-","-","-","-","-","-",7.4149018858938467E-6,3.0858570588983113E-4,63.420117641405675,"-","-","-","-","-","-","-",84.015984360902266,null,2054,0.10516998775056186,0.10316340523559329,9.4389462977102184E-2,8.6546692664474123E-2,3.0041436820424068E-3,2.4607641458919251E-3,2.9203896805290058E-3,2.9103586721155425E-3,2.7287642850672475E-4,2.3174806901829145E-4,2.5465701004593727E-4,2.3505749184522757E-4,"-","-","-","-","-","-","-","-",8.7288225000742374E-6,3.6326709297350923E-4,73.567336464030575,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.1746323263489259E-2,6.9963616321149488E-2,6.2944390559137156E-2,5.6051450108509281E-2,1.9646743282071021E-2,2.5025154951314522E-3,2.0285686107231627E-3,2.4168695846669037E-3,2.4028956033020597E-3,2.4683317185278435E-4,2.0837819468367028E-4,2.2637358630049438E-4,2.0968956366006355E-4,"-","-","-","-","-","-","-","-",7.4336854600698648E-6,3.0936742122274305E-4,64.590774361068938,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.10758791793743358,0.1054893153249112,9.7226282757870278E-2,8.9111913259391148E-2,2.7277418896932831E-3,2.2111397856882475E-3,2.6343878472869253E-3,2.6191562075992452E-3,2.6904815731953498E-4,2.2713223220520063E-4,2.467472090675389E-4,2.2856162438946928E-4,"-","-","-","-","-","-","-","-",8.7509345235942456E-6,3.6418732826341317E-4,74.925298258839959,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5912467450336454E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3927319419603941E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0833191873261823E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8120797007451927E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":3.0955820036946274E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.184309805439277E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":4.5535060230690712E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.2881525942755995E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":4.9727316447871872E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.1337551708492083E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":5.6705878765270928E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":7.4197437432333574E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":5.9817171109273275E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":9.0922848838395436E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":7.817989181206084E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":4.9451216752763501E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":3.1590426459160139E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.4919069330780365E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":3.0248758763054214E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":2.1705577736320491E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.3443112491103856E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":2.0729725532920939E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":8.4015237230249708E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.171894668010218},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.370502422269468},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":1.0268278222347573},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":1.7180581641576853},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":49.670493330085456},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":78.375715508171908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.463552093258553},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.7692275817285393E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.5355359555507078E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":3.9940952607953148E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.6747921371921725E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":4.5608976879288124E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":4.9633215651452872E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6740863277604038E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":5.420277492818034E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":5.5957931362256373E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":6.1809407854145309E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":8.0875206801243611E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":6.5200716509107874E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.0703437765255915E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":9.2033368641158064E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":5.8213972361353201E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":3.7188250027723319E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":4.110672841619465E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.560883881586744E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.5551806111196479E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.5825232024527461E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":2.440303289735453E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.8902737267449956E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.759397814891834},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.761765434619186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":1.1911202737923186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":2.1523832680567483},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":57.617772262899123},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":98.189096388637751},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.614338062434316},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7507694970937091E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5786004658258127E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2954684033047896E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9795892568581138E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":4.0744511925677462E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":3.5141414013712437E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":3.8058270872120589E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":3.6544775079768096E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.1694581575575457E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":4.6227302448070471E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":4.9396910367867006E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":6.5539795106353787E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":5.342905552614774E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":6.4779117916486881E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":5.5801713483718304E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":3.534726436289968E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":2.2585036609965947E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.505259531930603E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":2.1749905901722606E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.5641603426145134E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":9.6908638773493226E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.4338952243214364E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.8149806634690453E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.80111604563772},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.611523934123042},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":0.69819934712667575},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":1.2323981326322009},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":33.773827767005052},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":56.249051025755911},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4746865501302526},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.0722502463677892E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.8695728627592224E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.359069798759474E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.9872168675624466E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":3.8304141274946565E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.148351525061144E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":3.9833804836947241E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":4.5447093917377265E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.0387759668396831E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":5.384263230097504E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":7.1438376665925623E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":5.8237670523501048E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":7.625797761128838E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":6.5689777113033193E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":4.1610799608005501E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.6587105097251916E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.9491915209887063E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.5603989227507853E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.8413295553258054E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.1408084956415623E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.6879814580711956E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.8453952370357606E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.809294612939752},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":22.063717184669347},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":0.80991124266694392},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":1.5439483805616212},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":39.177640209725858},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":70.468811125067006},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.617087310003182},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.3067300823563354E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1697802168257014E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9730674299426477E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5910756532615738E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":7.4018738444010974E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.2763658343322682E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.405289376103803E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.3747455547213754E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":2.6597991723603984E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":3.8301190588415002E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":3.8735023850520887E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":5.0494195331297453E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":4.2273897796695783E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":3.4337965588069399E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":2.9579243728349041E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.8736796461020185E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":1.1971824175162474E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.3279822011086939E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.1529140013297691E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":8.2912651092537145E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":5.136910798447197E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":7.9395297798601271E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":3.2233777628101505E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.598372091827642},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.3354760338510978},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":0.37009990142435267},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":0.65326676296645225},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":17.902752815126583},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":29.816367382063213},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4922423226449038},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.118431241912776E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.9572138602101125E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.5484435674913832E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.0987628479824208E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.4812387594221722E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":2.6217654199531443E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":2.5884726546462993E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":2.8991810978728348E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":4.1748297741372336E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":4.2221175997067762E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":5.5038672911114227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":4.6078548598398397E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":4.0422653090275306E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":3.4820685717012486E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":2.2056956793912964E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.4093231419001266E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.5633006471451549E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.3572103623654045E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":9.7604772866134761E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":6.0471713919320411E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":9.3464144568513422E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.7945603023801103E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":55.214111626520051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.695484375208656},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":0.4293158856522491},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":0.81841260064437138},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":20.76719326554683},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":37.353945056248783},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6278811818095358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"VT4","index":17,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,15,6,22],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,25,7,26],[6,27,6,30],[6,31,7,32],[6,33,8,33],[6,35,8,35],[7,62,7,63],[6,60,6,63],[6,64,7,65],[6,66,8,66],[7,15,7,18],[7,19,7,22],[7,27,7,28],[7,29,7,30],[7,48,7,51],[7,52,7,55],[7,60,7,61],[6,36,7,39],[6,40,7,43],[6,44,7,47],[6,48,6,55],[6,58,7,59]]}
[]
[null,"AESC 2021 Counterfactual #4 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Vermont"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2952717057994687E-2,3.6836430545125226E-2,3.1827365449100163E-2,2.6195718562180035E-2,3.6281657459810313E-3,6.4103648850354841E-2,6.7087673370557335E-2,6.6091563355685543E-2,6.7746991567063097E-2,6.1019771238793351E-4,1.3871996804284386E-3,9.5032239670408926E-4,7.4395338003708372E-4,5.4829042641606099E-4,4.2150627448000951E-4,3.4600392112016718E-4,2.0032147691317323E-4,2.3388102750372446E-2,1.8121097184409855E-2,1.6787368842266018E-2,9.4217008391327441E-3,2.0908387174630973E-4,9.2459585017869456E-3,57.209291127733678,"-",1.763293681725441,"-",113.77891305649305,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4835015236840222E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.7634922753890294E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1738251322849584E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.510867660756721E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":6.9872977246886778E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.3125563973907501E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.2039804057697249E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":7.3844220808098784E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":6.6511550650284756E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.5120476516669982E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.0358514124074573E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.1090918424042127E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.4544748997698699E-4},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.9619718631786726E-4},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.0731581594266088E-4},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3581844262218757E-4},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.7532474557738447E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.1332155605487284E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.976209060111556E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.1091226227827069E-2},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.4613353381975587E-4},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0884342348303594E-2},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":2.0454206708015112},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":131.98353914553192},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5202578462280978E-2,4.1828269027949685E-2,2.873225476905111E-2,2.5299390869946255E-2,3.7417591601600002E-3,5.2057368671260956E-2,5.2922042560789272E-2,5.1338291962070216E-2,5.7193766550583024E-2,6.94452118412204E-4,5.8055498573497428E-4,9.1892788167291647E-4,7.1759191402450675E-4,9.2608644024452628E-4,7.7299654488549683E-4,4.8421030557845192E-4,2.9814236231894822E-4,3.9295420045756209E-2,3.3048336728753042E-2,2.3430540004056508E-2,1.3968528345091895E-2,3.1775714807493068E-4,1.3987719624129749E-2,47.560050582486205,"-",1.8804479001325203,"-",84.00393364583897,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,5.7617274249137526E-2,5.3645037183042733E-2,3.8228409197467318E-2,3.418724181544109E-2,5.6742531851674445E-2,5.7685026391260309E-2,5.595873823865654E-2,6.2341205540135503E-2,7.5695280906930241E-4,6.32804934451122E-4,1.001631391023479E-3,7.8217518628671237E-4,1.0901889574558563E-3,9.0997153263920702E-4,5.7001237172695375E-4,3.5097318892186592E-4,4.625856847786422E-2,3.8904501997088087E-2,2.7582431692775324E-2,1.6443751567842183E-2,3.7406371471380843E-4,1.6466343541525541E-2,55.169658675683998,"-",2.1813195641537235,"-",97.444563029173196,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3319907017508312E-2,4.2168595711259506E-2,2.6091257580853507E-2,2.5011696163517446E-2,3.8083252651458432E-3,5.1979962721340131E-2,5.8667565999278234E-2,4.709385857181083E-2,6.620482468145783E-2,5.690818178573484E-4,5.5283817878863705E-4,7.0367299350100046E-4,6.1109405661508758E-4,1.072426077651309E-3,9.3760848586025929E-4,5.2608185360423858E-4,3.536652881694221E-4,4.4021105010667645E-2,3.8784674674489338E-2,2.4643039323625552E-2,1.6048874343754679E-2,3.7878303481055564E-4,1.6153663435298289E-2,29.620613211469831,"-",2.3621312781709496,"-",105.7473298858781,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,5.5479355043140478E-2,5.4124031373424385E-2,3.5197788926310446E-2,3.3926929225822425E-2,5.6658159366260744E-2,6.3947646939213273E-2,5.1332305843273807E-2,7.2163258902789046E-2,6.2029918146450981E-4,6.0259361487961446E-4,7.6700356291609052E-4,6.6609252171044553E-4,1.262459978611121E-3,1.1037527095546973E-3,6.1930355806290977E-4,4.163347772330438E-4,5.1821644818557965E-2,4.5657319026808856E-2,2.9009785891772003E-2,1.8892734877468009E-2,4.459033885789862E-4,1.9016092596033148E-2,34.359911325304999,"-",2.7400722826783013,"-",122.66690266761859,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5431209596088616E-2,4.4353498150827127E-2,2.91738518732832E-2,2.7746786684163846E-2,3.2158937999999995E-3,4.2263317966172873E-2,4.64369348037851E-2,4.0979217390361644E-2,5.1660726310733082E-2,6.5078499945988319E-4,5.486142710228655E-4,7.8433545252892757E-4,6.2256746454103886E-4,1.0862014371905778E-3,9.5149367938022252E-4,5.7132156214370492E-4,3.7910270427162813E-4,4.091020943287782E-2,3.6096753669352652E-2,2.4481952952993949E-2,1.5764859307677254E-2,3.3445802489647175E-4,1.3099043485230295E-2,32.940873738600693,"-",2.0141743371611267,"-",90.47625592101717,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,5.7267370117875527E-2,5.5998688204513702E-2,3.8129208606588985E-2,3.644926746595769E-2,4.6067016583128437E-2,5.0616258936125764E-2,4.4667346955494194E-2,5.6310191678699065E-2,7.0935564941127275E-4,5.9798955541492341E-4,8.5492564325653113E-4,6.7859853634973241E-4,1.2786763318607482E-3,1.1200983593663981E-3,6.7255974295556955E-4,4.4627970346856069E-4,4.8159498544383776E-2,4.2493098419561948E-2,2.8820155016264483E-2,1.8558392376997666E-2,3.9372398690812663E-4,1.5420193990813106E-2,38.211413536776803,"-",2.3364422311069069,"-",104.95245686837991,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5652506738435621E-2,4.4680161295043888E-2,2.9787328647070468E-2,2.8146193790515747E-2,2.2979993003457589E-3,4.2102125939345376E-2,4.6605945987854142E-2,4.2951554123002098E-2,5.1067742494712819E-2,4.7428006502467336E-4,4.7220876992298182E-4,7.491362005771138E-4,6.1923073161969323E-4,1.0523407498260258E-3,9.2507875674922337E-4,5.5976952846822816E-4,3.7004678625411288E-4,3.7225336154741245E-2,3.2972182520281924E-2,2.2557217415393741E-2,1.4454132951820622E-2,2.9455210145381736E-4,1.0855485729242852E-2,31.057680707974598,"-",1.3660198067950424,"-",61.631987404714785,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,5.6447335708853442E-2,5.53026906528927E-2,3.7770848059698388E-2,3.5838904106562167E-2,4.5891317273886463E-2,5.080048112676102E-2,4.681719399407229E-2,5.5663839319236977E-2,5.1696527087689403E-4,5.1470755921605019E-4,8.1655845862905411E-4,6.749614974654657E-4,1.2388155306951977E-3,1.0890027124451859E-3,6.5896068891279833E-4,4.3561907677834176E-4,4.3821665721361404E-2,3.8814853262875884E-2,2.6554356341401516E-2,1.701540531088324E-2,3.4674673383143381E-4,1.2779077800464687E-2,36.026909621250532,"-",1.5845829758822492,"-",71.49310538946915,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.691598435494243E-2,4.4527030613147479E-2,3.0974465426517737E-2,2.774202813864235E-2,2.5318896065384478E-3,3.7967706285630579E-2,4.4071342137104494E-2,3.8747544252833152E-2,4.7122524056758673E-2,4.3108269131370062E-4,4.6734820859376994E-4,6.9850021338111021E-4,5.8411829805926499E-4,1.0328740747219461E-3,8.8115842280676014E-4,5.5644381717890896E-4,3.4832754474421382E-4,3.6149585596628828E-2,3.1079307816458825E-2,2.2212418214109787E-2,1.3485195549560259E-2,2.0816222100930763E-4,7.6108311611939794E-3,32.983764863778106,11.148102006114032,0.69141980029258809,1.3746546296948052,31.253701448170901,62.137424141811827,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,5.8210037227455304E-2,5.5397760882614284E-2,3.9443681144913749E-2,3.5638455969626837E-2,4.1384799851337334E-2,4.8037762929443902E-2,4.2234823235588137E-2,5.1363551221866956E-2,4.6988013353193371E-4,5.0940954736720923E-4,7.613652325854102E-4,6.3668894488459889E-4,1.2158993607626753E-3,1.0372996953281182E-3,6.5504566158301172E-4,4.1005118567288856E-4,4.2555292164351465E-2,3.6586561161535337E-2,2.6148458721650045E-2,1.5874772200942338E-2,2.4504856657215696E-4,8.9594704429575549E-3,38.261167241982598,13.966342193259658,0.80204696833940214,1.7221673200816521,36.254293679878245,77.845764964861857,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7689849401124425E-2,4.3730766813137409E-2,3.2732273092633872E-2,2.7698801004492853E-2,2.0505579176969108E-3,3.3585954951615253E-2,4.0592462134118476E-2,3.7420529496803398E-2,4.5769884934738811E-2,4.0444558837073258E-4,4.710670683519023E-4,6.950895572010072E-4,5.9172277995331475E-4,9.9562633589459805E-4,8.1956382373381178E-4,5.5516155150977468E-4,3.2749234018594509E-4,3.6198850363796872E-2,3.0002239774898739E-2,2.3046865488919457E-2,1.3198082659763823E-2,1.2899480597080426E-4,4.9077093752667531E-3,41.215868994396303,23.397808440152289,"-",3.0254608220814756,"-",137.32256127334065,"-",9.3103352469732652,84.015984360902266,null,2027,5.8554407495716485E-2,5.3893775473138165E-2,4.0946348665361405E-2,3.5020945323201796E-2,3.6608690897260626E-2,4.424578372618914E-2,4.0788377151515703E-2,4.9889174578865304E-2,4.4084569132409854E-4,5.1346310450357357E-4,7.5764761734909791E-4,6.4497783014911311E-4,1.1720513226151209E-3,9.6479053329944333E-4,6.5353617843730695E-4,3.8552398286689456E-4,4.2613286648261688E-2,3.53186366630108E-2,2.7130770053555988E-2,1.5536782907073976E-2,1.5185268558883081E-4,5.7773554765640223E-3,47.810408033499705,29.312774413822787,"-",3.7902973179036725,"-",172.03770476324115,"-",11.663987997408105,97.458541858646626]
[null,2028,4.6360736821116307E-2,4.5936188830279938E-2,3.1563763281844723E-2,3.0296010274211433E-2,2.0063632420062837E-3,3.3214036508239633E-2,3.5549319343012628E-2,3.6992724934673919E-2,3.9793550134900921E-2,4.5995201845015521E-4,4.0727954440408635E-4,7.2376241085347123E-4,5.4300471338652328E-4,8.9514364121297014E-4,7.8882767245864885E-4,4.9478044342708076E-4,3.2995934013622366E-4,3.3579994515466158E-2,2.9841685868082068E-2,2.1273724067244988E-2,1.3765100102889352E-2,9.1377632149983174E-5,3.5927092223515568E-3,43.431536936417174,34.658366475260905,"-",3.8886861675221085,"-",177.13142423797544,"-",5.3947001884597947,84.015984360902266,null,2028,5.6937750194307912E-2,5.6437972299495341E-2,3.9518752943877411E-2,3.8026354103291499E-2,3.6203299793981202E-2,3.8748758083883769E-2,4.0322070178794578E-2,4.337496964704201E-2,5.0134770011066917E-4,4.4393470340045414E-4,7.8890102783028371E-4,5.9187513759131037E-4,1.0537630944359086E-3,9.2860793601832158E-4,5.8245553800235952E-4,3.8842813520836253E-4,3.9530369543606766E-2,3.5129632603906218E-2,2.5043427971960804E-2,1.6204275841121347E-2,1.0756974856696019E-4,4.2293372965522529E-3,50.380582846243918,43.42000152020686,"-",4.871746030671698,"-",221.91024828533563,"-",6.7584803961024313,97.458541858646626]
[null,2029,4.7754302674183929E-2,4.7859916484729627E-2,3.274736545481706E-2,3.1291325981686151E-2,2.1287209390869768E-3,3.1015668191052389E-2,3.1741143173966882E-2,3.3270855064387629E-2,3.5098079903128403E-2,4.6063217110724994E-4,3.9669737323285104E-4,6.6408298775270675E-4,5.0718212937212544E-4,8.1031128707894978E-4,7.2500911653733142E-4,4.5330325655140437E-4,3.0051574788300743E-4,3.1067756653706549E-2,2.8126669535350996E-2,2.0023832884667001E-2,1.2891073317101581E-2,5.7931079583081463E-5,2.3379490569563049E-3,46.997066198268286,48.218989919423265,"-",4.5263279315458034,"-",206.9135984303206,"-",1.6875461523074895,84.015984360902266,null,2029,5.8722295397542514E-2,5.8846623975316911E-2,4.1056128902903832E-2,3.9342079235134129E-2,3.3807078328247107E-2,3.4597846059623905E-2,3.6265232020182517E-2,3.8256907094409959E-2,5.0208906650690247E-4,4.3240013682380765E-4,7.2385045665045037E-4,5.5282852101561672E-4,9.5389844714933991E-4,8.5348073198774667E-4,5.3362859361231324E-4,3.5376713840787642E-4,3.6572963132743351E-2,3.3110715377015196E-2,2.3572056071829998E-2,1.5175371508891984E-2,6.8196466885203495E-5,2.7522336298489622E-3,54.516596789991205,60.408750571053467,"-",5.6705836326405832,"-",259.22135611350564,"-",2.1141578196108228,97.458541858646626]
[null,2030,4.8060167237637938E-2,4.7901080833410548E-2,3.4781476210841669E-2,3.2090598620139257E-2,5.5181904893117769E-3,2.7861027541365432E-2,2.9303767876762702E-2,3.2059569461830341E-2,3.3282878293629532E-2,3.578048527718543E-4,3.3958975144756341E-4,5.0787235899764133E-4,4.2183022488693876E-4,6.6721031243735897E-4,5.9357790108273824E-4,3.9290400601812731E-4,2.5040413072823777E-4,2.6897021014817959E-2,2.4183599330824614E-2,1.8247633662191447E-2,1.1315471364092273E-2,2.9604206656876836E-5,1.2473054166627288E-3,47.319633852410078,53.944382591747491,"-",4.2210637405875584,"-",193.7018232635649,"-","-",84.015984360902266,null,2030,6.3072442716165217E-2,6.2885166201108733E-2,4.7440767639420643E-2,4.4273066539645765E-2,3.0368520020088323E-2,3.1941106985671347E-2,3.4944930713395071E-2,3.6278337340056192E-2,3.9000728952132125E-4,3.7015282907784414E-4,5.5358087130742912E-4,4.5979494512676328E-4,7.8543997980125909E-4,6.9875990515459946E-4,4.6252659588453952E-4,2.9477574269328154E-4,3.1663173138643703E-2,2.846893313224674E-2,2.1481114347131774E-2,1.3320572889809425E-2,3.4850072076475417E-5,1.4683279364953645E-3,54.890775268795686,67.581522510941255,"-",5.2881486542080927,"-",242.66964418459412,"-","-",97.458541858646626]
[null,2031,4.8662269049263483E-2,4.8660599446531484E-2,3.4819191756444795E-2,3.2237647959436101E-2,5.7979600688102192E-3,2.528427283277964E-2,2.7019056475029148E-2,2.8219330756551791E-2,2.9966804440471364E-2,3.6824875383224614E-4,3.49467910067298E-4,5.0413839391198398E-4,4.195347488273338E-4,4.5401930807105207E-4,4.0611283549438904E-4,2.6437691892449182E-4,1.6968517751264197E-4,2.0110750079581199E-2,1.8164741786950305E-2,1.3549336419983305E-2,8.4489811212484604E-3,9.8610383944247356E-6,4.2444550365149287E-4,45.203512192004567,36.072402729219654,"-",0.95574597098187164,"-",44.025090926229574,"-","-",84.015984360902266,null,2031,6.4110581717796378E-2,6.4108616261460263E-2,4.7814511128690208E-2,4.4775517770851571E-2,2.755985738772981E-2,2.9450771557781773E-2,3.0759070524641455E-2,3.2663816840113789E-2,4.0139114167714833E-4,3.8092002197335486E-4,5.4951084936406261E-4,4.5729287622179389E-4,5.3447152946124255E-4,4.7807602994399484E-4,3.1122450895791181E-4,1.9975339096788214E-4,2.3674374993682992E-2,2.1383534031597904E-2,1.5950278833604351E-2,9.9461405759336888E-3,1.1608414397916801E-5,4.9965724689853745E-4,52.436074142725296,45.191506139166378,"-",1.1973585524460888,"-",55.154633912380412,"-","-",97.458541858646626]
[null,2032,5.1347756498593564E-2,4.8399560730072691E-2,3.7661186055100028E-2,3.1344936491130959E-2,6.0441332274015647E-3,2.2238011446169215E-2,2.4847448047302434E-2,2.3691876723537397E-2,2.6737122313641792E-2,3.617511722517014E-4,3.6944166874533447E-4,4.9246188073265079E-4,4.2323116074985309E-4,"-","-","-","-","-","-","-","-",7.0141800693225587E-6,2.9190888041930784E-4,47.908879221368153,27.30806115617985,"-","-","-","-","-","-",84.015984360902266,null,2032,6.7561732585441472E-2,6.4091116526738698E-2,5.144990185936088E-2,4.4014412872656491E-2,2.4239432476324447E-2,2.7083718371559654E-2,2.5824145628655766E-2,2.9143463321869557E-2,3.9430877775435458E-4,4.0269141893241458E-4,5.3678344999858938E-4,4.6132196521733992E-4,"-","-","-","-","-","-","-","-",8.2570927776065176E-6,3.4363513402960926E-4,55.574299896787053,34.211539016462112,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0976245696865333E-2,4.9092057246755492E-2,3.711488220940759E-2,3.2894430386860567E-2,5.2864950000000013E-3,2.0612608038465763E-2,2.2182059226038359E-2,2.3305227778166931E-2,2.4912707126534601E-2,3.4406785926544345E-4,3.3320803654090229E-4,4.5536405873250653E-4,3.9219822547600897E-4,"-","-","-","-","-","-","-","-",7.0279939683643415E-6,2.9248377296036885E-4,46.99706619826415,16.072996639806345,"-","-","-","-","-","-",84.015984360902266,null,2033,6.6232498348349877E-2,6.4014431704880581E-2,4.9914901250914627E-2,4.4946585365412267E-2,2.2467742761927683E-2,2.4178444556381812E-2,2.5402698278201956E-2,2.7154850767922716E-2,3.7503396659933338E-4,3.6319675982958351E-4,4.963468240184322E-4,4.2749606576884981E-4,"-","-","-","-","-","-","-","-",8.2733544995585044E-6,3.4431189752894627E-4,54.516596789986409,20.13625019034939,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.1008497639217228E-2,5.0741326061332671E-2,3.7749127631105495E-2,3.4483216451379091E-2,6.2042912500000005E-3,1.923505508403292E-2,1.9658967325171688E-2,2.1321254297609213E-2,2.1832271209276895E-2,3.6638793336482692E-4,3.287666437173704E-4,4.7846147437874425E-4,3.8949833240249301E-4,"-","-","-","-","-","-","-","-",7.0454278882651186E-6,2.9320931977970608E-4,59.35266240602914,6.7662035142873229,"-","-","-","-","-","-",84.015984360902266,null,2034,6.7350895080386539E-2,6.7036380698900833E-2,5.1741964706837396E-2,4.7897334066063474E-2,2.0966210041595885E-2,2.1428274384437142E-2,2.3240167184394044E-2,2.3797175618111815E-2,3.9936284736766139E-4,3.5835564165193377E-4,5.2152300707283123E-4,4.245531823187174E-4,"-","-","-","-","-","-","-","-",8.2938777100656977E-6,3.4516601124467007E-4,68.849088390993799,8.4766997626991589,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.2181935581660219E-2,5.1690144741623832E-2,3.8798629468297471E-2,3.522481323790868E-2,7.4657863174967974E-3,1.7389382498038366E-2,1.737098203862078E-2,1.9144052554078483E-2,1.995244055691428E-2,3.2743381628421304E-4,3.1160138066765663E-4,4.2549404128174956E-4,3.672759515334863E-4,"-","-","-","-","-","-","-","-",7.0668966230816491E-6,2.941027833467054E-4,44.478858839779988,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.0217298219687654E-2,6.9638362042796817E-2,5.4462470263037022E-2,5.0255373796623329E-2,1.8954426922861822E-2,1.8934370422096652E-2,2.0867017283945549E-2,2.1748160207036567E-2,3.5690285974979223E-4,3.3964550492774574E-4,4.6378850499710704E-4,4.0033078717150009E-4,"-","-","-","-","-","-","-","-",8.3191507046917183E-6,3.4621779655574162E-4,51.595476254144785,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2995925594156987E-2,5.2469814041472079E-2,3.9661838315355698E-2,3.5962714432008658E-2,7.8358534736618791E-3,1.5813674699780605E-2,1.5632417537129795E-2,1.7295999242200075E-2,1.7983523717782723E-2,3.2284014195531601E-4,3.0539506736378103E-4,4.1227793863676077E-4,3.5712619675596177E-4,"-","-","-","-","-","-","-","-",7.0847986235337977E-6,2.9484781025756389E-4,45.200559001632634,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.1611170318636383E-2,7.0991831798815713E-2,5.5914282774031501E-2,5.1559674138555361E-2,1.7236905422760861E-2,1.7039335115471479E-2,1.8852639173998084E-2,1.9602040852383169E-2,3.5189575473129446E-4,3.3288062342652137E-4,4.4938295311406929E-4,3.8926755446399837E-4,"-","-","-","-","-","-","-","-",8.3402249396239881E-6,3.4709484223520426E-4,52.432648441893853,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3822613099244992E-2,5.3261243498312807E-2,4.0544252209701703E-2,3.6716073427646899E-2,8.2242642703020639E-3,1.4380746845880869E-2,1.4067856239322081E-2,1.56263460383394E-2,1.6208900579632646E-2,3.1831091376115071E-4,2.9931236816181775E-4,3.994723361449509E-4,3.4725693276911861E-4,"-","-","-","-","-","-","-","-",7.1027459736828894E-6,2.9559472448513388E-4,45.933969246369692,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.3041584039430812E-2,7.2380739745213446E-2,5.7410297600260445E-2,5.2903765538025525E-2,1.5675014062010148E-2,1.5333963300861069E-2,1.7032717181789947E-2,1.7667701631799586E-2,3.4695889599965432E-4,3.2625048129638137E-4,4.3542484639799651E-4,3.7851005671833931E-4,"-","-","-","-","-","-","-","-",8.3613525602194984E-6,3.4797410966389962E-4,53.283404325788837,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.466219616608433E-2,5.4064610496701908E-2,4.1446298433612055E-2,3.7485214040031065E-2,8.6319279725068764E-3,1.3077661187009352E-2,1.265988313708832E-2,1.4117871253957403E-2,1.460939814262433E-2,3.138452275661636E-4,2.9335082098074644E-4,3.8706448342292127E-4,3.3766040814591435E-4,"-","-","-","-","-","-","-","-",7.1207387884096624E-6,2.9634353081040287E-4,46.679279578162443,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.4509842935949575E-2,7.3806365085952577E-2,5.8952088125283221E-2,5.4289099577159675E-2,1.4254650693840194E-2,1.379927261942627E-2,1.538847966681357E-2,1.5924243975460519E-2,3.4209129804711833E-4,3.1975239486901365E-4,4.2190028693098424E-4,3.6804984487904667E-4,"-","-","-","-","-","-","-","-",8.3825337017158546E-6,3.488556044700063E-4,54.147964310668428,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5514875953531113E-2,5.4880095096778644E-2,4.2368413775725949E-2,3.8270466867758313E-2,9.0597989161904733E-3,1.1892652304855656E-2,1.1392826193144025E-2,1.2755015680204261E-2,1.3167735408156377E-2,3.0944219191920974E-4,2.875080127779887E-4,3.7504202612190452E-4,3.2832908567176263E-4,"-","-","-","-","-","-","-","-",7.1387771828858717E-6,2.9709423402646967E-4,47.436683084130884,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.601730725663626E-2,7.5270043232067249E-2,6.054129198092402E-2,5.5717188880864521E-2,1.2962991012292667E-2,1.2418180550526988E-2,1.3902967091422646E-2,1.4352831594890451E-2,3.3729198919193863E-4,3.133837339280077E-4,4.0879580847287593E-4,3.5787870338222129E-4,"-","-","-","-","-","-","-","-",8.40376849969325E-6,3.4973933229596018E-4,55.02655237759182,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.6380856758333861E-2,5.5707880074622879E-2,4.3311044742546934E-2,3.9072169434916024E-2,9.5088787421807562E-3,1.0815020883449917E-2,1.0252581896821586E-2,1.1523722101988466E-2,1.1868336675234778E-2,3.0510092787559899E-4,2.8178157857268585E-4,3.6339299362668904E-4,3.1925563642472309E-4,"-","-","-","-","-","-","-","-",7.1568612725750288E-6,2.9784683893857512E-4,48.206375984366701,"-","-","-","-","-","-","-",84.015984360902266,null,2040,7.7565396631205819E-2,7.6773168479141257E-2,6.2179613926221448E-2,5.7189609914078343E-2,1.178837276296041E-2,1.1175314267535529E-2,1.2560857091167429E-2,1.2936486976005909E-2,3.3256001138440294E-4,3.0714192064422761E-4,3.9609836305309106E-4,3.4798864370294818E-4,"-","-","-","-","-","-","-","-",8.4250570900753258E-6,3.506252987984907E-4,55.91939614186537,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.7260346064081737E-2,5.6548150963221029E-2,4.4274647774650164E-2,3.9890666336159293E-2,9.9802187410487249E-3,9.8350371062056741E-3,9.2264582790080717E-3,1.0411290304406028E-2,1.0697163260849912E-2,3.0082056882163903E-4,2.7616920048843097E-4,3.5210578713662228E-4,3.1043293401928658E-4,"-","-","-","-","-","-","-","-",7.1749911732331382E-6,2.9860135036413268E-4,48.988557682767912,"-","-","-","-","-","-","-",84.015984360902266,null,2041,7.9155592888599594E-2,7.8317196815866366E-2,6.3868828862280735E-2,5.8708005912889293E-2,1.0720190445764185E-2,1.0056839524118798E-2,1.1348306431802572E-2,1.1659907954326405E-2,3.2789442001558656E-4,3.010244285323898E-4,3.8379530797891834E-4,3.3837189808102238E-4,"-","-","-","-","-","-","-","-",8.4463996091300508E-6,3.5151350964865706E-4,56.826726912010777,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.8153554590916305E-2,5.7401096094049898E-2,4.5259689467699996E-2,4.072630938482754E-2,1.0474922314167289E-2,8.9438528064669752E-3,8.3030336388404818E-3,9.4062460759891942E-3,9.6415618262711191E-3,2.9660026030163967E-4,2.706686068150669E-4,3.4116916811682547E-4,3.018540490092346E-4,"-","-","-","-","-","-","-","-",7.1931670009094412E-6,2.9935777313275946E-4,49.783430818698307,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.0789443012664428E-2,7.990364887015329E-2,6.5610784989614174E-2,6.0274089956056723E-2,9.748799559049004E-3,9.0503066663361262E-3,1.0252808222828222E-2,1.050930239063552E-2,3.2329428372878728E-4,2.9502878142842291E-4,3.7187439324733981E-4,3.2902091342006573E-4,"-","-","-","-","-","-","-","-",8.4677961934705951E-6,3.5240397053188445E-4,57.74877974969003,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.9060696346018779E-2,5.8266906639287769E-2,4.6266646798384825E-2,4.1579457764163941E-2,1.0994147556760861E-2,8.1334215783765394E-3,7.4720294096564579E-3,8.4982228576047595E-3,8.6901276705785846E-3,2.9243915984734459E-4,2.6527757108917103E-4,3.3057224710812038E-4,2.9351224344517695E-4,"-","-","-","-","-","-","-","-",7.2113888719471566E-6,3.0011611208630704E-4,50.591201319485108,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.2468562242352203E-2,8.1534112999588446E-2,6.7407407114877513E-2,6.1889648183792688E-2,8.865429520430429E-3,8.144512056525539E-3,9.2630629147891878E-3,9.472239160930658E-3,3.1875868423360563E-4,2.8915255248719644E-4,3.6032374934785125E-4,3.1992834535524292E-4,"-","-","-","-","-","-","-","-",8.4892469800561927E-6,3.5329668714800073E-4,58.685793530602723,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.9981988674884787E-2,5.9145776654662183E-2,4.7296007355378658E-2,4.2450478181702646E-2,1.15391099689926E-2,7.3964261267547484E-3,6.7241957490813999E-3,7.6778548162659156E-3,7.8325815144580525E-3,2.8833643680975551E-4,2.599939111928546E-4,3.2030447288452656E-4,2.8540096558249335E-4,"-","-","-","-","-","-","-","-",7.2296569029842262E-6,3.0087637207889249E-4,51.412078453768451,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.4194637323572477E-2,8.3210248533366435E-2,6.9260700114249854E-2,6.3556543170998459E-2,8.0621044781626766E-3,7.3293733664987265E-3,8.3688617497298494E-3,8.5375138507592773E-3,3.1428671612263352E-4,2.8339336320021155E-4,3.4913187544413399E-4,3.1108705248491776E-4,"-","-","-","-","-","-","-","-",8.5107521061930325E-6,3.5419166521127231E-4,59.6380110063714,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0917652313398997E-2,6.0037903122944006E-2,4.834826957544118E-2,4.3339745026890128E-2,1.211108530143595E-2,6.7262122000394317E-3,6.051208579764304E-3,6.9366802409642544E-3,7.0596584430324466E-3,2.8429127219331611E-4,2.5481548847051158E-4,3.1035562194753341E-4,2.7751384473552194E-4,"-","-","-","-","-","-","-","-",7.2479712109540609E-6,3.0163855797692932E-4,52.246274885716502,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.5969429920183693E-2,8.4933789173180091E-2,7.1172752561059774E-2,6.5276717462505462E-2,7.3315712980429812E-3,6.5958173519430922E-3,7.5609814626510377E-3,7.6950277029053677E-3,3.098774866907146E-4,2.7774888243285766E-4,3.3828762792281145E-4,3.0249009076171893E-4,"-","-","-","-","-","-","-","-",8.532311709535122E-6,3.5508891045044126E-4,60.605678867431138,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.1867911440722075E-2,6.0943485998097548E-2,4.9423942984770715E-2,4.4247640532008477E-2,1.271141254159166E-2,6.1167285097741683E-3,5.4455769347308836E-3,6.2670542640952953E-3,6.3630078078705738E-3,2.8030285849242229E-4,2.4974020686315945E-4,3.007157883466865E-4,2.6984468627395372E-4,"-","-","-","-","-","-","-","-",7.26633191308629E-6,3.024026746591589E-4,53.094006730120221,"-","-","-","-","-","-","-",84.015984360902266,null,2046,8.7794780191979727E-2,8.6706546560922151E-2,7.3145740525633801E-2,6.705219727824209E-2,6.6672340756538436E-3,5.9356788588566635E-3,6.8310891478638724E-3,6.9356785105789262E-3,3.0553011575674033E-4,2.7221682548084382E-4,3.2778020929788833E-4,2.941307080386096E-4,"-","-","-","-","-","-","-","-",8.5539259280851806E-6,3.5598842860876193E-4,61.589047806939455,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.2832993733002579E-2,6.1862728250096616E-2,5.0523548445726901E-2,4.5174554936469748E-2,1.3341497048441732E-2,5.5624720941847144E-3,4.900559576022423E-3,5.6620700082400431E-3,5.7351030067157877E-3,2.763703995302257E-4,2.4476601206002214E-4,2.9137537381635262E-4,2.623874667575026E-4,"-","-","-","-","-","-","-","-",7.2847391269075117E-6,3.0316872701668132E-4,53.955493608382106,"-","-","-","-","-","-","-",84.015984360902266,null,2047,8.9672610547916254E-2,8.8530414021439366E-2,7.5181931555735326E-2,6.8885096396637799E-2,6.0630945826613391E-3,5.3416099378644413E-3,6.1716563089816477E-3,6.2512622773202089E-3,3.0124373548794602E-4,2.6679495314542413E-4,3.1759915745982437E-4,2.8600233876567783E-4,"-","-","-","-","-","-","-","-",8.5755949001955234E-6,3.5689022544403731E-4,62.588372585723242,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.3813130417926772E-2,6.2795835910416542E-2,5.1647618409042542E-2,4.6120886654551982E-2,1.4002813842378191E-2,5.0584386325372545E-3,4.4100899585090333E-3,5.1154873449686666E-3,5.169160166196278E-3,2.7249311029969907E-4,2.3989089066701105E-4,2.8232507821884274E-4,2.5513632920503014E-4,"-","-","-","-","-","-","-","-",7.3031929702420434E-6,3.0393671995298708E-4,54.830958705413387,"-","-","-","-","-","-","-",84.015984360902266,null,2048,9.1604929583231021E-2,9.0407370488989974E-2,7.7283688846372489E-2,7.077762022498621E-2,5.5136981094656076E-3,4.8069980547748468E-3,5.5758812060158472E-3,5.6343845811539436E-3,2.9701749022667203E-4,2.6148107082704208E-4,3.0773433525853859E-4,2.7809859883348286E-4,"-","-","-","-","-","-","-","-",8.597318764568934E-6,3.5779430672865645E-4,63.603912098279523,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.480855633011931E-2,6.3743018118212424E-2,5.2796697171646811E-2,4.7087042446649068E-2,1.4696911058208419E-2,4.6000772616722222E-3,3.9687087036554408E-3,4.6216685308468159E-3,4.6590648489662767E-3,2.6867021680693134E-4,2.351128693917678E-4,2.7355589028437761E-4,2.4808557849440889E-4,"-","-","-","-","-","-","-","-",7.3216935612126794E-6,3.0470665838398824E-4,55.720628827454405,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.3593836209539413E-2,9.2339484626482629E-2,7.9453475608185595E-2,7.2732070065918239E-2,5.0140842152227227E-3,4.3258924869844307E-3,5.0376186986230299E-3,5.0783806853732421E-3,2.9285053631955516E-4,2.5627302763702689E-4,2.9817592040997162E-4,2.704132805589057E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",8.6190976602595671E-6,3.5870067824963098E-4,64.635929439847104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.5819509967408152E-2,6.4704487167193833E-2,5.3971341140224588E-2,4.8073437594107954E-2,1.5425413569320459E-2,4.1832494867571103E-3,3.5715028316101378E-3,4.1755200567602218E-3,4.1993059934233284E-3,2.6490095591662086E-4,2.3043001424493902E-4,2.6505907863867548E-4,2.4122967688951173E-4,"-","-","-","-","-","-","-","-",7.3402410182414433E-6,3.0547854723804994E-4,56.624734460833189,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.564152398743693E-2,9.432891914702464E-2,8.1693859644076453E-2,7.4750847589587943E-2,4.5597419405652507E-3,3.8929380864550505E-3,4.5513168618686421E-3,4.5772435328314282E-3,2.8874204194911674E-4,2.5116871552698355E-4,2.8891439571615627E-4,2.6294034780956779E-4,"-","-","-","-","-","-","-","-",8.6409317266738281E-6,3.5960934580863248E-4,65.684691974566491,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.6846233547967163E-2,6.5680458553206644E-2,5.5172119100639586E-2,4.9080496077728436E-2,1.6190026791492437E-2,3.8041918152679401E-3,3.2140510752150845E-3,3.7724401107606747E-3,3.784916372287379E-3,2.6118457519973661E-4,2.258404297573596E-4,2.5682618310922839E-4,2.3456323969081377E-4,"-","-","-","-","-","-","-","-",7.3588354600503477E-6,3.0625239145602186E-4,57.543509831677405,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.7750285671611856E-2},9.6377935347779761E-2,8.4007518144217835E-2,7.6836459521646819E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":4.1465690786420548E-3},3.5033156719844424E-3,4.1119597207291353E-3,4.1255588457932433E-3,2.8469118696771291E-4,2.4616606843552198E-4,2.7994053958905899E-4,2.5567393126298702E-4,"-","-","-","-","-","-","-","-",8.6628211035712707E-6,3.6052031522202901E-4,66.750471404745781,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.7888973068350053E-2,6.6671151022532502E-2,5.6399612493351743E-2,5.0108650760002205E-2,1.6992540675250759E-2,3.4594817768256762E-3,2.8923746672305222E-3,3.4082711125373098E-3,3.4114189267571439E-3,2.5752033278331654E-4,2.213422582128278E-4,2.4884900630161081E-4,2.2808103100619096E-4,"-","-","-","-","-","-","-","-",7.3774770056621557E-6,3.0702819599127008E-4,58.477192966595176,"-","-","-","-","-","-","-",84.015984360902266,null,2052,9.9922517978966882E-2,9.8488897866630468E-2,8.6397242710078884E-2,7.8991522557579796E-2,3.7708351367399871E-3,3.1526883872812694E-3,3.7150155126656681E-3,3.718446630165287E-3,2.8069716273381503E-4,2.4126306145198231E-4,2.7124541686875581E-4,2.4860832379674814E-4,"-","-","-","-","-","-","-","-",8.6847659310654913E-6,3.6143359232092319E-4,67.833543841250403,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.8947978362429649E-2,6.7676786620916807E-2,5.7654415694962186E-2,5.1158343571169523E-2,1.7834833896123167E-2,3.1460070220843996E-3,2.6028930529913971E-3,3.0792568299285732E-3,3.0747783964388308E-3,2.5390749720237302E-4,2.1693367889616137E-4,2.4111960543743324E-4,2.2177795963859357E-4,"-","-","-","-","-","-","-","-",7.3961657744011397E-6,3.078059658097086E-4,59.426025754340515,"-","-","-","-","-","-","-",84.015984360902266,null,2053,0.1021607265907684,0.10066427967265948,8.8865944618625695E-2,8.121876851449697E-2,3.4291476540719958E-3,2.8371534277606232E-3,3.3563899446221448E-3,3.3515084521183259E-3,2.7675917195058659E-4,2.364577099968159E-4,2.6282036992680222E-4,2.4173797600606702E-4,"-","-","-","-","-","-","-","-",8.7067663496250239E-6,3.6234918295118901E-4,68.934189875034988,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,7.0023503161256509E-2,6.8697590743336284E-2,5.893713630602216E-2,5.2230025699173448E-2,1.871887825259597E-2,2.8609372216684696E-3,2.3423840355364669E-3,2.7820036351518295E-3,2.7713577224577524E-3,2.503453472538759E-4,2.1261290735623067E-4,2.3363028444581399E-4,2.1564907508736473E-4,"-","-","-","-","-","-","-","-",7.4149018858938467E-6,3.0858570588983113E-4,60.39025400847931,"-","-","-","-","-","-","-",84.015984360902266,null,2054,0.10446753140038714,0.10290666730201146,9.1416660338405287E-2,8.352104973202297E-2,3.1184215716186323E-3,2.5531985987347493E-3,3.0323839623154943E-3,3.0207799174789504E-3,2.7287642850672475E-4,2.3174806901829145E-4,2.5465701004593727E-4,2.3505749184522757E-4,"-","-","-","-","-","-","-","-",8.7288225000742374E-6,3.6326709297350923E-4,70.052694649835999,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,7.1115805153851269E-2,6.9733792184517154E-2,6.024839544524524E-2,5.3324157783593285E-2,1.9646743282071021E-2,2.6016985114372449E-3,2.1079479095886767E-3,2.5134455011268163E-3,2.4978787527327462E-3,2.4683317185278435E-4,2.0837819468367028E-4,2.2637358630049438E-4,2.0968956366006355E-4,"-","-","-","-","-","-","-","-",7.4336854600698648E-6,3.0936742122274305E-4,61.370127531072079,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.10684567201876774,0.1052187663512676,9.4052557309796725E-2,8.5901344734500035E-2,2.8358513774665974E-3,2.2976632214516579E-3,2.7396555962282301E-3,2.7226878404786937E-3,2.6904815731953498E-4,2.2713223220520063E-4,2.467472090675389E-4,2.2856162438946928E-4,"-","-","-","-","-","-","-","-",8.7509345235942456E-6,3.6418732826341317E-4,71.189347936043603,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5898991074976574E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3918372229454175E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0803669013265613E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8103442314117686E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":3.0955820036946274E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.1855501784363064E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":4.5548526387627776E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.2895290861403888E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":4.9742416983431147E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.1337551708492083E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":5.6705878765270928E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":7.4197437432333574E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":5.9817171109273275E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":9.0898213175132352E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":7.816368985719323E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":4.9398254702659656E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":3.1571713567084747E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.4909811994052943E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":3.02426811504845E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":2.1682931572350801E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.3435226252763142E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":2.0729725532920939E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":8.4015237230249708E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.034202777183374},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.251185737838814},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":1.0268278222347573},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":1.7180581641576853},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":49.670493330085456},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":78.375715508171908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.447816438603889},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.7676411428211741E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.5344826923262778E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":3.9906198297165608E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.6727491426928653E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":4.5622496944955751E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":4.9647893762514279E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6755867038930247E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":5.4219234511939961E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":5.5957931362256373E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":6.1809407854145309E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":8.0875206801243611E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":6.5200716509107874E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.0700537654976584E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":9.2014295699887878E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":5.8151625435970953E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":3.7166221211172178E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":4.1095830679399127E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.560168425035036E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.5525147046971362E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.5815948344752771E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":2.440303289735453E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":9.8902737267449956E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.599675221532706},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.612285492364467},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":1.1911202737923186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":2.1523832680567483},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":57.617772262899123},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":98.189096388637751},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.594624434282952},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7475383207763178E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5769784144528772E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.285577960362434E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9741724422742689E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":4.0744511925677462E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":3.5175116263327415E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":3.8093617603603754E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":3.6582145163813744E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.1734285041969674E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":4.6227302448070471E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":4.9396910367867006E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":6.5539795106353787E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":5.342905552614774E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":6.4759897623393396E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":5.5789375463208345E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":3.5308240967045653E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":2.2571068466750572E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.5045206493459735E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":2.1745185973948093E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.5624730647688006E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":9.6849107310683826E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.4338952243214364E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":5.8149806634690453E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.510627378838912},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.47822378840177},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":0.69819934712667575},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":1.2323981326322009},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":33.773827767005052},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":56.249051025755911},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4639869726854311},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.0684465056069579E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.8676633838830025E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.3474267693277328E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.980840193434345E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":3.8340876727026893E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.1522043187928105E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":3.9874538228556973E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":4.5490370695746948E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.0387759668396831E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":5.384263230097504E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":7.1438376665925623E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":5.8237670523501048E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":7.6235351482258724E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":6.5675252795288879E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":4.1564861266406153E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.6570661799058779E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.9483217084100802E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.5598432928531693E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.8393432918458321E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":1.1401076912613701E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.6879814580711956E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":6.8453952370357606E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.472327759453123},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":21.896718762109742},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":0.80991124266694392},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":1.5439483805616212},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":39.177640209725858},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":70.468811125067006},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.603682879380312},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2917246645847751E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1638291966071261E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9184388480544056E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5322200245538719E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":7.4018738444010974E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.2854989374333116E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.413892509953593E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.3844676882875847E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":2.6697744608921197E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":3.8301190588415002E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":3.8735023850520887E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":5.0494195331297453E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":4.2273897796695783E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":3.4327777339385808E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":2.9572703618861246E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.8716111029247362E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":1.1964419973986452E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.3275905359304596E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":1.1526638084856671E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":8.2823212257204012E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":5.1337551683813612E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":7.9395297798601271E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":3.2233777628101505E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":46.838070646930163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.2648165997019234},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":0.37009990142435267},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":0.65326676296645225},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":17.902752815126583},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":29.816367382063213},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4865707152824701},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.1007668641120944E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.9502083192088088E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.4841348008925449E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.0294780018677161E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.4911938418023111E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":2.6311428358494156E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":2.5990697802334681E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":2.9100541623724111E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":4.1748297741372336E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":4.2221175997067762E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":5.5038672911114227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":4.6078548598398397E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":4.0410659483924985E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":3.4812986700123472E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":2.2032605903630004E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.4084515193376856E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.5628395788973373E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.3569158353493272E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":9.7499485469180573E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":6.0434565842185381E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":9.3464144568513422E-5},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.7945603023801103E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.332161950438973},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.60696223610657},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":0.4293158856522491},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":0.81841260064437138},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":20.76719326554683},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":37.353945056248783},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6207757921058787},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"CT1","index":18,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Connecticut"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2909803147036227E-2,3.6841183439651162E-2,3.1573393385187623E-2,2.6096254201083448E-2,1.0230354714458254E-2,6.9753571517082877E-2,7.3000599908002978E-2,7.1916695443789966E-2,7.3718028631597779E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.9361554737171647E-3,3.0081319156492455E-3,2.8881062380807037E-3,1.6042245578341248E-3,2.0131666723408721E-2,1.5635016361610968E-2,1.4347178387564415E-2,8.0740978348855866E-3,1.5804627440092534E-3,7.8654253454697193E-3,57.209291127733678,"-",26.432725982669592,"-",89.109480755548901,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.2556593834551311E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5412614715017613E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.9211372262903133E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.2763684015375697E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6031392953620339E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9570653899723245E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8389198033731067E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0352651208441581E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.633642223659847E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5411728911022922E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.399878663468605E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8884931494823321E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3698998066796751E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8405541260888433E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6889498397840833E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.5048279712273125E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8605207422476935E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.2591787166869544E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":30.661962139896723},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":103.36699767643672},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5226963567477005E-2,4.1880698642375223E-2,2.8492953435099666E-2,2.5195068626633132E-2,1.0540879999999997E-2,5.7505192630963937E-2,5.8460354980684102E-2,5.6710864263358973E-2,6.3179116554105935E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,6.6359090430556334E-3,5.5033849829484068E-3,4.0281945144554944E-3,2.3788491123299159E-3,3.3754736265622837E-2,2.8462549443648278E-2,1.9988260444570687E-2,1.1948184407794629E-2,2.3929901677854251E-3,1.1883279219913011E-2,47.560050582486205,"-",19.446819492512532,"-",66.437562053458961,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5649905447633938E-2,6.1710682377804117E-2,4.5950628719799325E-2,4.2068358723272532E-2,6.2680659967750699E-2,6.3721786928945673E-2,6.1814842047061287E-2,6.8865237043975472E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,7.8117921254850925E-3,6.4785848019268651E-3,4.7419905824170085E-3,2.8003811750347777E-3,3.9736075531891214E-2,3.3506113205062756E-2,2.3530180195348617E-2,1.4065402684855838E-2,2.8170280255170031E-3,1.3988996297681598E-2,55.169658675683998,"-",22.558310611314536,"-",77.067571982012396,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3406008412436713E-2,4.2260640790260665E-2,2.6013635359703909E-2,2.5017576963752133E-2,9.1267738744265775E-3,5.8174326169014051E-2,6.5658879716414306E-2,5.2705953326688121E-2,7.4094340652544111E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,7.783527003767025E-3,6.7588578113546823E-3,4.4645532377204384E-3,2.8749742084725615E-3,3.7558870711608933E-2,3.3189801861597118E-2,2.0894268373800536E-2,1.3646858349028321E-2,2.8855829304829457E-3,1.359049852366318E-2,29.620613211469831,"-",24.439690215121541,"-",83.669770948927507,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.1841591308095474E-2,6.049326454326983E-2,4.1367289750418423E-2,4.019472980670398E-2,6.3410015524225316E-2,7.1568178890891593E-2,5.7449489126090054E-2,8.0762831311273084E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,9.1627679888345425E-3,7.9565274155267325E-3,5.2556720714445008E-3,3.3844196382138998E-3,4.4214302601706036E-2,3.9071034751472132E-2,2.4596732729637992E-2,1.6065081648476143E-2,3.396908225764524E-3,1.5998734862056298E-2,34.359911325304999,"-",28.350040649540986,"-",97.056934300755898,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.554209626248143E-2,4.4458504833080233E-2,2.9056418410929017E-2,2.7769678993647608E-2,7.2157200000000001E-3,4.7998570269761946E-2,5.2738558768050996E-2,4.6540213598124172E-2,5.8671233621490432E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,7.1660846076639396E-3,6.2332462649567271E-3,4.4016923731807905E-3,2.8065886165290401E-3,3.5005877900677697E-2,3.0992760336267206E-2,2.0892384593949626E-2,1.3473082991097765E-2,2.3234730481461359E-3,1.1038193768902735E-2,32.940873738600693,"-",20.797938762007874,"-",71.692491496170419,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.2106501304193151E-2,6.0830897473502059E-2,4.2699561337345641E-2,4.1184811695321975E-2,5.2318441594040525E-2,5.7485029057175591E-2,5.0728832821955352E-2,6.3951644647424574E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,8.4359148001419918E-3,7.3377775031070597E-3,5.1816722617084275E-3,3.3039161193779863E-3,4.1208919464677793E-2,3.6484677467853763E-2,2.4594515143997502E-2,1.5860513297120293E-2,2.7351924722776315E-3,1.2994161704752301E-2,38.211413536776803,"-",24.125608963929132,"-",83.163290135557673,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.594247456955667E-2,4.4890440192732826E-2,2.9926647219546156E-2,2.8280881782688127E-2,5.4261851874304592E-3,4.8396001259876462E-2,5.357310041766964E-2,4.9372411037987181E-2,5.8701893906110816E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.518980717774187E-3,4.807938589774071E-3,3.4548282883513711E-3,2.1803844332832093E-3,3.3012501380620632E-2,2.9274233602159597E-2,2.0018573475860713E-2,1.2807530768934492E-2,1.635912456815092E-3,9.429013008031107E-3,32.616590846637109,"-",14.134465325353412,"-",48.863541886156561,"-",0.76900002909103382,15.819989872292117,84.015984360902266,null,2025,6.0471186265925257E-2,5.9232731397528229E-2,4.1617354309492878E-2,3.9679959237223603E-2,5.2751641373265344E-2,5.8394679455259911E-2,5.381592803140603E-2,6.3985064357660798E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.496944100963774E-3,5.6599053078820365E-3,4.0670238610472347E-3,2.5667485548609942E-3,3.8862316625266617E-2,3.4461627796462287E-2,2.3565864695783235E-2,1.5077025221189685E-2,1.9257961441627267E-3,1.109983411305422E-2,37.835245382099046,"-",16.395979777409956,"-",56.681708587941607,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,4.6932873217707421E-2,4.4519414991183559E-2,3.126008266920971E-2,2.7896696075992225E-2,5.6360389993886581E-3,4.4399840318304434E-2,5.1537497124006272E-2,4.5311791147186864E-2,5.5105581774566662E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,5.5407895985264237E-3,4.6900560299251775E-3,3.5497016601574488E-3,2.115610360741559E-3,3.1700987077676095E-2,2.7319586818563526E-2,1.9582355782387179E-2,1.1870592959611632E-2,1.1965990897034944E-3,6.5458571203528548E-3,34.521920063205243,11.667979319551931,7.110101865309038,14.136034927858164,24.835019383154453,49.376043843648468,0.38930261079225653,11.445046596161086,84.015984360902266,null,2026,6.1884123461965514E-2,5.9043000437701623E-2,4.3434114428274009E-2,3.9474735730738376E-2,4.839582594695184E-2,5.6175871865166843E-2,4.9389852350433687E-2,6.0065084134277663E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,6.522617515385307E-3,5.5211339584279196E-3,4.1787087943373491E-3,2.4904965166649634E-3,3.7318401987840304E-2,3.2160617602812989E-2,2.3052349227026189E-2,1.3974062032054816E-2,1.4086364483989538E-3,7.7057830020793817E-3,40.045427273318083,14.617644491534659,8.2477181637584831,17.70962455762071,28.808622484459164,61.858307727322803,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,4.7723429344744703E-2,4.364040606987802E-2,3.263395535704227E-2,2.7682209380991137E-2,5.3789417343344586E-3,4.0001107511215155E-2,4.8345906624093563E-2,4.4568112643652617E-2,5.4512253431173704E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,6.0018453234866112E-3,4.8905153343883371E-3,3.9276029065362893E-3,2.2241031967208534E-3,3.1246161248021497E-2,2.5918514609448329E-2,1.9758091989154007E-2,1.1378742066992419E-2,8.3793257107543911E-4,4.1407964325771013E-3,37.293556810406628,21.171153722865039,"-",31.137883360849663,"-",109.21013873457247,"-",8.4217678902350155,84.015984360902266,null,2027,6.2512111234291998E-2,5.770557623511894E-2,4.4748782455968694E-2,3.8919587092961297E-2,4.3601207187224524E-2,5.2697038220261984E-2,4.8579242781581357E-2,5.9418356239979341E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,7.0653723148084392E-3,5.7571146516419511E-3,4.6235741415745204E-3,2.6182142831797889E-3,3.6782981021170912E-2,3.0511275398242575E-2,2.3259225889632102E-2,1.3395055161263478E-2,9.8641422267000691E-4,4.8745455604297643E-3,43.260525900071684,26.523221384005321,"-",39.009540274472457,"-",136.81846180667239,"-",10.550790812886428,97.458541858646626]
[null,2028,4.6082087290181054E-2,4.5764958389451528E-2,3.1427157890546752E-2,3.0437877232957201E-2,4.9494508325386866E-3,4.0312640866881411E-2,4.3147027413588626E-2,4.4898922014759868E-2,4.82983480495826E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,5.8066589752964913E-3,5.089319526740293E-3,3.7913541127749615E-3,2.441593911910663E-3,2.8485142352023089E-2,2.5438200410553946E-2,1.7969777341711075E-2,1.1764301458175152E-2,6.4577073971165667E-4,2.9895274734736401E-3,39.579731309022719,31.584625584600129,"-",39.995174415979214,"-",141.02493598951833,"-",4.9400389898076078,84.015984360902266,null,2028,6.0074326678065684E-2,5.9701002536126889E-2,4.2822543788816177E-2,4.1657962598701768E-2,4.3940778544900742E-2,4.7030259880811609E-2,4.893982499608826E-2,5.2645199374045035E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,6.8355989457190309E-3,5.9911469468786737E-3,4.4631820615586848E-3,2.8742443531012329E-3,3.3532709576801586E-2,2.9945849523304108E-2,2.1154021886662284E-2,1.3848935676563789E-2,7.6020131478856236E-4,3.5192717417731698E-3,45.912488318466352,39.569218932387038,"-",50.105954508338755,"-",176.67603980766856,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.7190754323992612E-2,4.7464474834006037E-2,3.2559451102490283E-2,3.1442812693774747E-2,4.9741718767561264E-3,3.8393492952184825E-2,3.9291539657867275E-2,4.1185130417284957E-2,4.3447004755639201E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,5.3915847674202788E-3,4.8032786483417503E-3,3.5825923507348803E-3,2.2973056908459472E-3,2.6164104873300141E-2,2.3869831097991331E-2,1.6851325461619625E-2,1.0996513929245761E-2,4.2930829023742008E-4,1.9310763497272193E-3,43.111952227949743,44.232862985876437,"-",46.540993929357228,"-",164.89893243250918,"-",1.5502012035804009,84.015984360902266,null,2029,6.1408551123521421E-2,6.1730774907909229E-2,4.4184580971168876E-2,4.2870074236428947E-2,4.1848907317881462E-2,4.2827778227075335E-2,4.4891792154840605E-2,4.7357235183646734E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,6.3469735882071537E-3,5.6544196248279098E-3,4.2174277152851021E-3,2.7043882592638494E-3,3.0800384256848931E-2,2.8099565168555399E-2,1.9837380333418624E-2,1.2945096197508112E-2,5.05381719267491E-4,2.2732630788988828E-3,50.009864584421699,55.414930748705999,"-",58.306557194698733,"-",206.58538255144751,"-",1.9420920678455265,97.458541858646626]
[null,2030,4.7291617620252552E-2,4.7379951799771461E-2,3.3359098626092119E-2,3.2006863529539908E-2,1.0303186488797902E-2,3.5511279670519078E-2,3.735017651185648E-2,4.0862683028656706E-2,4.2421895515882442E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,5.2020754964328128E-3,4.6145010616534098E-3,3.5133287374145847E-3,2.2394882226577971E-3,2.192097316579875E-2,1.9928566281568791E-2,1.4328718121431572E-2,9.3157686877283607E-3,2.5940902962566265E-4,9.9911870422740318E-4,41.026903433426739,46.770669914106477,"-",43.368599846842791,"-",154.55428715730969,"-","-",84.015984360902266,null,2030,6.7800603397174211E-2,6.7904590393303862E-2,5.1399242037248542E-2,4.9807390881587282E-2,3.8707294840865797E-2,4.0711692397923563E-2,4.4540324501235816E-2,4.6239866112311866E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,6.123883274400708E-3,5.4321906497783942E-3,4.1358905896844494E-3,2.6363255357127594E-3,2.5805369610778291E-2,2.3459908226662784E-2,1.6867766972549249E-2,1.0966522899193826E-2,3.0537630967533014E-4,1.1761625386164992E-3,47.591207982775011,58.594295268392592,"-",54.332181888124644,"-",193.62561095067755,"-","-",97.458541858646626]
[null,2031,4.8195674792440787E-2,4.822860596454448E-2,3.4352586681723633E-2,3.247183555178193E-2,9.9819068751512575E-3,3.2452381748710603E-2,3.4678977758887834E-2,3.6219530633188148E-2,3.8462414320666112E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,5.0162465999898627E-3,4.4510105907832002E-3,3.4384112474346415E-3,2.1624409236793065E-3,1.542902939402604E-2,1.4042020214230589E-2,1.0255545098823064E-2,6.5717401408303183E-3,1.0680311868637839E-4,3.2484543279643149E-4,44.070055599460559,35.167904368369534,"-",9.8116970968633943,"-",35.169139800348049,"-","-",84.015984360902266,null,2031,6.8486649139089362E-2,6.852541571488982E-2,5.2190565815153127E-2,4.9976545584985752E-2,3.5373096106094556E-2,3.780008575718774E-2,3.9479288390175081E-2,4.1924031609526062E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,5.9051254975080675E-3,5.2397296674699832E-3,4.0476977204800604E-3,2.5456254553552797E-3,1.8163053402647459E-2,1.6530266196192252E-2,1.2072827690334511E-2,7.7362524937854516E-3,1.2572863131760467E-4,3.8240804348795921E-4,51.121264495374248,44.058350592693351,"-",12.292094122950461,"-",44.059898341876035,"-","-",97.458541858646626]
[null,2032,5.0538790021260979E-2,4.7471997094852711E-2,3.674219538682811E-2,3.1467157619707059E-2,9.7992693840000013E-3,2.9327728630006371E-2,3.2769081679962848E-2,3.1245101791831417E-2,3.5261204422882553E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",7.3900131024679042E-5,2.2502292946395138E-4,46.822987385823822,26.689102809919582,"-","-","-","-","-","-",84.015984360902266,null,2032,7.1029963531873228E-2,6.7419734898905417E-2,5.4788612328218862E-2,4.8578837868763949E-2,3.1967224206706946E-2,3.5718299031159507E-2,3.4057160953096244E-2,3.8434712820941984E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",8.6995234242252185E-5,2.6489699256496363E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0019066272985059E-2,4.8293123212369386E-2,3.6578161433205372E-2,3.3152339309233433E-2,4.0627872076164336E-3,2.7197243777408293E-2,2.9268051433843603E-2,3.0750012807113529E-2,3.2870996606112646E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",7.404567176344824E-5,2.2546609516528498E-4,46.343645895376085,15.849526896218626,"-","-","-","-","-","-",84.015984360902266,null,2033,6.3665157917364087E-2,6.1633377746407314E-2,4.7842524739975446E-2,4.3809646935635674E-2,2.9644995717375042E-2,3.1902176062889531E-2,3.3517513959753747E-2,3.5829386300662784E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",8.7166564799931283E-5,2.6541868722857354E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.9897160936838866E-2,4.9869482598199497E-2,3.6314378195937899E-2,3.471635957712451E-2,4.8847019320915975E-3,2.5704885388863605E-2,2.6271383146515139E-2,2.8492790671642371E-2,2.917569129702674E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",7.4229352386444525E-5,2.260253952815267E-4,56.052455259473845,6.3899798995800197,"-","-","-","-","-","-",84.015984360902266,null,2034,6.4489208969304948E-2,6.4456626029058675E-2,4.8499557126716331E-2,4.6618369608649207E-2,2.801832507386133E-2,2.8635807629701505E-2,3.1057141832090185E-2,3.1801503513759148E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",8.7382793629322509E-5,2.6607709532541323E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.0738101065105831E-2,5.0699820653825049E-2,3.7150261474138802E-2,3.5402536013397323E-2,6.1506618564007992E-3,2.3492811598525034E-2,2.3467952836204269E-2,2.5863346207719698E-2,2.6955467049346579E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",7.4455543088735527E-5,2.2671413688105151E-4,43.914176500771944,"-","-","-","-","-","-","-",84.015984360902266,null,2035,6.6969451711197614E-2,6.692438801103788E-2,5.0973846944711222E-2,4.8916424532326357E-2,2.560716464239229E-2,2.5580068591462654E-2,2.8191047366414472E-2,2.9381459083787774E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",8.7649065324059462E-5,2.6688788193637391E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.1381991077541433E-2,5.1369618759220012E-2,3.7890829678066097E-2,3.6185545685555591E-2,5.2007971055821212E-3,2.1631465794080696E-2,2.1380077596114391E-2,2.3663768831380813E-2,2.4599475963233808E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",7.4644155323657147E-5,2.2728845355744052E-4,45.288173415183145,"-","-","-","-","-","-","-",84.015984360902266,null,2036,6.6609258249173062E-2,6.6594693556045081E-2,5.0727463049710687E-2,4.872000273372732E-2,2.3578297715547959E-2,2.3304284579764689E-2,2.579350802620509E-2,2.6813428799924852E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",8.7871099647009204E-5,2.67563967527819E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.2034052352586617E-2,5.2048265604042555E-2,3.8646160665427629E-2,3.6985873443244832E-2,4.3976227542541733E-3,1.991759523708354E-2,1.9477954519777602E-2,2.1651256987693608E-2,2.2449405775752891E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",7.4833245354773465E-5,2.2786422510404325E-4,46.705160262942599,"-","-","-","-","-","-","-",84.015984360902266,null,2037,6.6431367935772992E-2,6.6448099775386918E-2,5.0671141841649427E-2,4.8716651723695839E-2,2.1710178808421059E-2,2.1230970426557586E-2,2.3599870116586034E-2,2.4469852295570652E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",8.8093696431639339E-5,2.6824176579247973E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.2694388587350115E-2,5.273587808947354E-2,3.9416548723466054E-2,3.7803902316326771E-2,3.7184849737700834E-3,1.8339515398759991E-2,1.7745057779559932E-2,1.9809901477971695E-2,2.0487258364269456E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",7.502281439244713E-5,2.2844145520636532E-4,48.166482123031123,"-","-","-","-","-","-","-",84.015984360902266,null,2038,6.6409234756150709E-2,6.64580761980504E-2,5.0778561668386395E-2,4.8880154317902026E-2,1.9990071784648393E-2,1.9342112979720327E-2,2.1592792610989148E-2,2.2331111617053707E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",8.8316857102788767E-5,2.689212810689333E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.3363104794905025E-2,5.3432574661081714E-2,4.0202294005863871E-2,3.8640023806262074E-2,3.1442284326862295E-3,1.6886467520694708E-2,1.6166331802458477E-2,1.8125146119229951E-2,1.8696608697663951E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",7.5212863650106899E-5,2.2902014755924857E-4,49.673526159571892,"-","-","-","-","-","-","-",84.015984360902266,null,2039,6.6520432675520436E-2,6.6602212601983637E-2,5.1027526214661181E-2,4.9188421735689949E-2,1.8406249597557232E-2,1.7621301664679741E-2,1.9756409269960647E-2,2.0379303480453709E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",8.8540583088905856E-5,2.6960251770674745E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.4040307320989002E-2,5.4138475329226728E-2,4.1003702649687418E-2,3.949463807347952E-2,2.6586560135777953E-3,1.5548545265637589E-2,1.4728060465839842E-2,1.658367267544196E-2,1.7062467343273931E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",7.540339434425542E-5,2.2960030586689463E-4,51.227722938600095,"-","-","-","-","-","-","-",84.015984360902266,null,2040,6.6746019637452039E-2,6.6861583016749493E-2,5.1399328618395815E-2,4.9622857799283875E-2,1.6947914339544973E-2,1.6053585907765427E-2,1.8076203216231736E-2,1.8598089404168586E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",8.8764875822057503E-5,2.702854800665084E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.4726103860916385E-2,5.4853701689731658E-2,4.1821086894662018E-2,4.0368154128889271E-2,2.2480719673711926E-3,1.4316627179799602E-2,1.3417747930451808E-2,1.5173295574948143E-2,1.5571154991154322E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",7.5594407694476996E-5,2.3018193384288874E-4,52.830547786032021,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.7069999785060147E-2,6.7220207949141492E-2,5.1878213812385505E-2,5.0167821360517825E-2,1.5605123625981567E-2,1.4625345244192471E-2,1.6538892176693475E-2,1.6972558940358214E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",8.8989736737938327E-5,2.7097017251984866E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.5420603476704952E-2,5.5578376944828659E-2,4.2654765204824842E-2,4.1260990029631926E-2,1.9008956196928874E-3,1.3182314506190675E-2,1.2224010075374006E-2,1.3882865581740338E-2,1.4210187945304924E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",7.5785904923445416E-5,2.3076503521022343E-4,54.483522188122549,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.7478868736279549E-2,6.7664599662954766E-2,5.2450923922622281E-2,5.0810171786385173E-2,1.4368722811747836E-2,1.3324170982157667E-2,1.5132323484096969E-2,1.5489104860382368E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",8.9215167275879961E-5,2.7165659944947503E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.6123916614420032E-2,5.6312625924381313E-2,4.3505062392602843E-2,4.2173573079157006E-2,1.6073347336798029E-3,1.2137873925034171E-2,1.1136475591684011E-2,1.2702181659130382E-2,1.2968173623318351E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",7.5977887256931765E-5,2.313496137013224E-4,56.188215235740522,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.7961229086983141E-2,6.8183377686669558E-2,5.3106313897059942E-2,5.1538884677271496E-2,1.3230282578287247E-2,1.2138758394935573E-2,1.3845378008452118E-2,1.4135309249417003E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",8.9441168878860087E-5,2.7234476524919674E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.6836155121738681E-2,5.7056575107387354E-2,4.4372309745364082E-2,4.3106340031726642E-2,1.3591093163289642E-3,1.1176184830883553E-2,1.0145695875531187E-2,1.1621910329072151E-2,1.1834715189681549E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",7.6170355923812271E-5,2.319356730580644E-4,57.946245113832916,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.8507465296493236E-2,6.8766943703598871E-2,5.3835026519425067E-2,5.2344726972531064E-2,1.2182041465663073E-2,1.1058808504328995E-2,1.2667882258688645E-2,1.289983955675289E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",8.9667742993511829E-5,2.7303467432395346E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.7557432265736813E-2,5.7810352643765495E-2,4.5256845154491819E-2,4.4059737301442345E-2,1.1492180782426624E-3,1.0290690786996289E-2,9.2430629377606467E-3,1.0633511889660774E-2,1.0800324524421343E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",7.6363312156076175E-5,2.3252321703180718E-4,59.759280637491706,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.9109468784932654E-2,6.940720665394802E-2,5.4629217637575042E-2,5.3219982272965198E-2,1.1216852957825957E-2,1.0074938602159106E-2,1.1590527959730245E-2,1.1772353731619264E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",8.9894891070132899E-5,2.7372633108984349E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.8287862750902024E-2,5.8574088376430015E-2,4.6159013247031595E-2,4.5034221175894902E-2,9.7174095968016305E-4,9.4753548259990904E-3,8.4207346168782612E-3,9.729172907547658E-3,9.8563427985592176E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",7.6556757188833637E-5,2.3311224938341149E-4,61.629042836081567,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.9760405488097352E-2,7.0097350294468896E-2,5.5482323852141087E-2,5.4158218625998969E-2,1.0328136760339009E-2,9.1786007323973046E-3,1.0604798469226948E-2,1.0743413650429547E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",9.0122614562694966E-5,2.7441973997415208E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,5.9027562737375E-2,5.9347913863657065E-2,4.7079165519962614E-2,4.6030258034539605E-2,8.2167215309045575E-4,8.7246182921011158E-3,7.6715664455998204E-3,8.9017444516140045E-3,8.9948679915166797E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",7.6750692260323604E-5,2.3370277388326519E-4,63.557306586932121,"-","-","-","-","-","-","-",84.015984360902266,null,2047,7.0454519313055936E-2,7.0831636658915176E-2,5.6388866108718079E-2,5.5154092216878108E-2,9.5098339383902167E-3,8.362007425703805E-3,9.7029014522592664E-3,9.8044061107531808E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",9.0350914928852949E-5,2.7511490541537979E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,5.977664985942243E-2,6.0131962401746362E-2,4.8017660477145757E-2,4.7048324571901383E-2,6.947789124650271E-4,8.0333629442567427E-3,6.9890495790343584E-3,8.144685579631071E-3,8.2086887437233056E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",7.6945118611921747E-5,2.3429479431130736E-4,65.545902300145514,"-","-","-","-","-","-","-",84.015984360902266,null,2048,7.1186965950265926E-2,7.1605239875089655E-2,5.7344283649449823E-2,5.6203181421796145E-2,8.7563656092398499E-3,7.6180640411474517E-3,8.8777072817978683E-3,8.9474707306584043E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",9.057979362995429E-5,2.7581183186327108E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.0535243244144367E-2,6.0926369047982348E-2,4.8974863769001585E-2,4.8088908025716644E-2,5.8748216717640744E-4,7.3968760619114345E-3,6.367254245215774E-3,7.4520116311609843E-3,7.4912239907111641E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",7.7140037488148433E-5,2.3488831445705248E-4,67.596717656118656,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.1953672354206827E-2,7.2414105650484895E-2,5.8344793636068738E-2,5.7301846535073704E-2,8.0625949074834644E-3,6.9403071272851943E-3,8.1226926779654728E-3,8.1654341498751688E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",9.0809252131048343E-5,2.7651052377884223E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.1303463530418954E-2,6.1731270643898634E-2,4.995114833497271E-2,4.915250641012097E-2,4.9675557297179955E-4,6.8108183154347197E-3,5.800778226675532E-3,6.8182469179459771E-3,6.8364678733758687E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",7.7335450136676662E-5,2.354833381196147E-4,69.711699397429456,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.2751217928511608E-2,7.3254832462499878E-2,5.9387272480432282E-2,5.8447111206496816E-2,7.4237919638238453E-3,6.3228482670763305E-3,7.4318891405611154E-3,7.4517499819796978E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",9.1039291900895782E-5,2.7721098563441042E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.2081432888087595E-2,6.254680583884982E-2,5.0946894548826088E-2,5.0239628753994341E-2,4.2004015281785169E-4,6.271194182192916E-3,5.2846999254594126E-3,6.2383814377967028E-3,6.2389394632509799E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",7.7531357808340059E-5,2.3607986910773214E-4,71.89285517678799,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.357673406375391E-2},7.4124571101391187E-2,6.0469155530775254E-2,5.9636562237099323E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":6.8356016585902788E-3},5.7603229187507604E-3,6.799835767198407E-3,6.8004440149435682E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",9.1269914411977923E-5,2.7791322191362226E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.2869275037383598E-2,6.3373115113894721E-2,5.1962490366851806E-2,5.1350795344577892E-2,3.5517212001013671E-4,5.7743247065694279E-3,4.8145356038126787E-3,5.7078312697966174E-3,5.6936368819487269E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",7.7727761757140896E-5,2.3667791123979136E-4,74.14225546280683,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.4427819193683922E-2,7.502093973175282E-2,6.1588352279533888E-2,6.0868264899313039E-2,6.294013930160677E-3,5.2478438081558203E-3,6.2215360840783135E-3,6.2060642013241126E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",9.1501121140506267E-5,2.7861723711148246E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.3667115268607355E-2,6.4210340805995095E-2,5.299833147901617E-2,5.2486537976478842E-2,3.0032184777153449E-4,5.316822418220634E-3,4.3862004290366281E-3,5.22240233774076E-3,5.1959954307033368E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",7.7924663240258105E-5,2.3727746834385164E-4,76.462035505399513,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.5302466973401247E-2,7.5941952076014105E-2,6.2743174696294493E-2,6.2140691385107548E-2,5.7953364358604917E-3,4.7809584676499249E-3,5.692418548137429E-3,5.6636350194666377E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",9.173291356643185E-5,2.7932303573438219E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.4475080462051221E-2,6.5058627132534116E-2,5.4054821463127872E-2,5.3647400206182742E-2,2.5394226395454296E-4,4.8955682375693959E-3,3.9959729840705182E-3,4.7782572553536559E-3,4.7418493795216158E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",7.812206351805534E-5,2.3787854425766966E-4,78.854397362672913,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.6199005553054006E-2,7.6885956693546462E-2,6.3932276659521434E-2,6.3452660355845625E-2,5.3361693789506417E-3,4.3556105526368653E-3,5.2083004083354851E-3,5.1686158236785617E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",9.1965293173454756E-5,2.8003062230012876E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.5293299108177258E-2,6.5918120216158685E-2,5.5132371942077422E-2,5.4833937612194843E-2,2.1472521530107284E-4,4.5076902110864842E-3,3.6404629354633848E-3,4.3718849911929588E-3,4.3273970960798006E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",7.8319963854088997E-5,2.3848114282872391E-4,81.321611991237404,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.711604623359869E-2,7.7851585641914425E-2,6.5154602773665971E-2,6.4803285880528208E-2,4.9133823300842681E-3,3.9681045996550895E-3,4.7653546404003251E-3,4.7168628347269833E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",9.219826144903358E-5,2.8074000133797381E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5794967291751226E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3850226505641021E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0596846694039927E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8133155084299213E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":7.4044383731580793E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8269712001053421E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2544511691651002E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9583590252706096E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7441695486130061E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.9025258952469612E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":5.0409925777084837E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":3.7610233420722265E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":2.3158098236334369E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":2.9935258352626986E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6021864688143437E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.8478913066597692E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1532119532058788E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.4354479208241668E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.1245089790332268E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":39.594560665846288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.652087850962488},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":11.463426969740118},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":17.666422330195633},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":39.233894182580102},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":62.427351342133939},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68781780937608417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.424547647809241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.2626340348731213E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.033699149532231E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.47351127811055E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.1834855018118719E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2613986081148235E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7273517743899605E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.4046113375449671E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2611448079881768E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.9484534838847242E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.9342564624784259E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":4.4274766782874276E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.726171324381283E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.5239786132712503E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.0632939110882454E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.1753376461998798E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.3575611113139607E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.6898092923942098E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.3869719701179148E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":45.929690372381678},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":19.608935659685802},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":13.297575284898535},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":22.132493895269086},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":45.511317251792917},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":78.20898576142541},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79786865887625757},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.565473293175415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7099344540495157E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5466638133874158E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2396237247883763E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9827549228969349E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":7.2737609385345285E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1676809511265428E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.5117291924190103E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3492629170464238E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.9488704454098219E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":4.3397269404058178E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.7171575410376808E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.7809726837638611E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.7152989138130329E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.1358219081875702E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.8607065510144221E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.3231903786807254E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.2687819963649378E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.0019000842136374E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":4.9230717244296528E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":42.101022691098045},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.249479468673904},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":7.7946439050392504},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":12.671407915167558},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":26.677383209092483},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":44.810041243220546},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46768692379537946},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.44816518232345},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.4008019769913743E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.2085997788039513E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.6699521865051635E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.3675662329185565E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.5427722367279322E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.9177848197367216E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.7406965795806021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3942687854967045E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":5.1087265542457284E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":4.375837857309558E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":3.2737610433268192E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.0192498813407025E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.5142895503184094E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.1904237518541782E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.5576597137829501E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.7340101661208076E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.1794367791362942E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.7954400339985867E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.83718632167372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.35734787835467},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":9.0417869298455305},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":15.874739836121917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":30.945764522547282},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":56.13801966950669},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54251683160264008},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.583861340414817},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.1329486043876084E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.0553894930217273E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.763037181746097E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5652755945139662E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":4.8477177008129733E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.8238933583913536E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.966024531607326E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.9556679970071068E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.2901598848435035E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":2.300392458776385E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.9703823058248079E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.4741315934488916E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":9.0924169655564539E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1321515566195116E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":9.8631904189555482E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.013937075861211E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.3830969111446245E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":5.6677718847290457E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.7182921372616302E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":48.832995804398671},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.6134866414622024},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":4.1317668840064998},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":6.7168307154839191},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":14.141085832544436},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":23.752803429545743},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24791040711575515},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4781839370973797},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":6.6131804248247966E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.5218778389248791E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.0005206980912077E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.7677157576015462E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.0780437606465764E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.232966739451984E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.2216781167377452E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.5862742744794181E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.7080220024715607E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.3195340504169638E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.7353477118080363E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.0703593251853059E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3327688124524896E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1610947761194475E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.2568067257038202E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.1597816837994524E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":6.6721010627030343E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.1999735039843907E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":56.646275133102463},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":10.79097606442385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":4.7928495854475397},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":8.4148455203582539},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":16.403659565751543},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":29.757512136534896},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28757607225427601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6102688363955968},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"CT2","index":19,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #2 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Connecticut"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2637952519779039E-2,3.662416380565283E-2,3.1283873369577636E-2,2.589737256625925E-2,9.5125000000000019E-3,7.002566193943309E-2,7.3285356138096849E-2,7.2197223646314188E-2,7.4005583363333405E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.8914904106671813E-3,2.9749941068154353E-3,2.8471821641429117E-3,1.5839467361284782E-3,1.9939526952505209E-2,1.5496290275861326E-2,1.4150921621831994E-2,7.9725536109991856E-3,1.5450412876784683E-3,7.7063830082615475E-3,55.572000000000003,"-",26.02408811570902,"-",87.279047845128318,"-",1.9118766691017512,26.559144674184509,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.1391512706283895E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4312080632014523E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.8025490730666802E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1684501985000393E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6327971513982074E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9881038190525569E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8694973774482466E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0666085866033424E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.5810625114374066E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5021630625431308E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.3517028436290362E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8646220977704448E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3472811128489136E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8242232912743954E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6658464933220624E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.3852901108682427E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8188226038550932E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.0719540773254951E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":64.463520000000003},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":30.18794221422246},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":101.24369550034884},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2177769361580313},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":33.273296447818353},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.498509575561023E-2,4.1680614778977644E-2,2.8225070306219336E-2,2.5037136355219786E-2,6.6835999999999996E-3,5.7742067859425185E-2,5.8701164711221707E-2,5.6944467496632636E-2,6.3439363794103448E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,6.5222478415182033E-3,5.4111415427006192E-3,3.9403374436406827E-3,2.3363023419501962E-3,3.3393255739465111E-2,2.8172464582767405E-2,1.9617645709862692E-2,1.1786964093948488E-2,2.2865890755364841E-3,1.1421920228256692E-2,44.705882352941174,"-",18.858153980821161,"-",63.867375058718039,"-",1.1240235774493952,21.56033575617019,84.015984360902266,null,2022,6.0824388643504375E-2,5.693435363781249E-2,4.1094486684481409E-2,3.7341650837364737E-2,6.2938853966773456E-2,6.3984269535231661E-2,6.2069469571329576E-2,6.9148906535572763E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,7.6779901590352303E-3,6.3699958240671702E-3,4.6385652386538127E-3,2.7502951169437713E-3,3.931054065649834E-2,3.3164625306833791E-2,2.3093892529650367E-2,1.3875614131396163E-2,2.6917726597215494E-3,1.3445884492703779E-2,51.858823529411758,"-",21.875458617752546,"-",74.086155068112916,"-",1.3038673498412983,27.010788635330012,97.458541858646626]
[null,2023,4.3031848388568779E-2,4.2035293555869546E-2,2.5709583295468616E-2,2.4890455493974898E-2,7.3500483333333337E-3,5.8444744649400575E-2,6.5964089516785854E-2,5.2950952534148089E-2,7.4438761986214408E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,7.5699097154929198E-3,6.5953118947595932E-3,4.3272576352895676E-3,2.8080687687655282E-3,3.6833428602521825E-2,3.2656211794696625E-2,2.0336888406000092E-2,1.3415527501215047E-2,2.6989543932887149E-3,1.2803356450436227E-2,23.079584775086502,"-",23.362457539238914,"-",79.087001364934324,"-",1.2249452364992244,11.197678002070127,84.015984360902266,null,2023,5.9309568821023173E-2,5.8136424471969636E-2,3.891779835342566E-2,3.7953521105507253E-2,6.3704771667846632E-2,7.1900857573296589E-2,5.7716538262221423E-2,8.1138250564973716E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,8.9112977170782651E-3,7.7640011625109938E-3,5.0940476882628798E-3,3.3056585545907799E-3,4.3360312150888695E-2,3.8442892524716873E-2,2.3940585031543313E-2,1.5792758974430356E-2,3.1772091117794757E-3,1.5072111213453528E-2,26.772318339100341,"-",27.10045074551714,"-",91.740921583323811,"-",1.4209364743391002,14.028451000993455,97.458541858646626]
[null,2024,4.4539667049495683E-2,4.3782140632561577E-2,2.8421546051108998E-2,2.7413588767607494E-2,4.9660561903086499E-3,4.8732297736357386E-2,5.3544743804382261E-2,4.7251647976820126E-2,5.9568108160985726E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,6.7845950979518689E-3,5.9377386503329278E-3,4.1504215507814374E-3,2.6739343593430473E-3,3.360841500238354E-2,2.9943631265880219E-2,1.978881095560079E-2,1.297194389272148E-2,2.1096425567268084E-3,1.0149351016367117E-2,29.524843386027996,"-",19.615870225878165,"-",66.727127149732979,"-",1.1568749408536245,14.227093064589655,84.015984360902266,null,2024,5.8278137397897667E-2,5.7386377299882836E-2,3.9303885358596857E-2,3.8117318044458885E-2,5.3118204532629554E-2,5.8363770746776671E-2,5.1504296294733944E-2,6.4929237895474445E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,7.9868253493089406E-3,6.9899059391719236E-3,4.8858762495799088E-3,3.1477555278186355E-3,3.9563826140805905E-2,3.52496427261942E-2,2.3295388256933253E-2,1.5270572350511729E-2,2.4834712177787995E-3,1.1947816016467373E-2,34.24881832779247,"-",22.754409462018671,"-",77.403467493690258,"-",1.3419749313902043,17.823702191317921,97.458541858646626]
[null,2025,4.3907032535292594E-2,4.3584477627008039E-2,2.9013160607116749E-2,2.7560988019660559E-2,4.9719893200697819E-3,4.9716669023654868E-2,5.5035044894184433E-2,5.0719723832028808E-2,6.0303796892645672E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,4.88515427901361E-3,4.3193267692627569E-3,3.0903907957523708E-3,1.961920920027024E-3,3.072827506641115E-2,2.7667093979148238E-2,1.8698983699932965E-2,1.2082329696997424E-2,1.4068468925444912E-3,8.4891024375366702E-3,32.269917829146522,"-",13.166785332618037,"-",44.843344796227399,"-",0.76090805730361244,15.653520552541298,84.015984360902266,null,2025,5.7540384528132593E-2,5.716067289010001E-2,4.0007318494283989E-2,3.829782092433056E-2,5.4191169235783807E-2,5.9988198934661036E-2,5.5284498976911407E-2,6.5731138612983783E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,5.7508036172548224E-3,5.0847114727761182E-3,3.6380080447596915E-3,2.3095733070558127E-3,3.6173325408179212E-2,3.256970303225331E-2,2.201244361156109E-2,1.422331851930537E-2,1.6561401619033754E-3,9.9933713894681704E-3,37.433104681809965,"-",15.273470985836921,"-",52.018279963623776,"-",0.8826533464721904,19.610730548223739,97.458541858646626]
[null,2026,4.419398656971045E-2,4.2275747425114828E-2,2.9713471728733121E-2,2.6599887562793637E-2,1.87542E-3,4.6365282610878356E-2,5.3818901196064813E-2,4.731760265539272E-2,5.7544933812775964E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,4.7828697181091194E-3,4.0834542578769978E-3,3.0867589062536843E-3,1.8424167832731002E-3,2.8869398938022584E-2,2.5110319772539875E-2,1.7826222193926905E-2,1.0861436958881915E-2,1.0088086513022497E-3,5.7801748130882217E-3,32.269739686464646,10.906770382980689,6.5420718821757315,13.006699253945971,22.485155020770847,44.704132620483435,0.39198293861095179,10.641534343886388,84.015984360902266,null,2026,5.4232905413863157E-2,5.1974754292845191E-2,3.7186443343064639E-2,3.3521132062920671E-2,5.0538158045857408E-2,5.8662602303710648E-2,5.1576186894378068E-2,6.2723977855925803E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,5.6303942321580562E-3,4.8070423523728029E-3,3.633732584441838E-3,2.1688930372690939E-3,3.3985056429840191E-2,2.9559868436233948E-2,2.0985028766690755E-2,1.2786083587995791E-2,1.1875695443130084E-3,6.8044217899674558E-3,37.432898036298987,13.664001935798206,7.5888033833238477,16.294792825343514,26.082779824094182,56.005337346941651,0.45470020878870404,13.331714226020866,97.458541858646626]
[null,2027,4.3793631434276364E-2,4.0682469064881065E-2,3.0570149602915469E-2,2.6199796202076971E-2,3.9499994901657804E-3,4.2502319745017135E-2,5.1368907251476886E-2,4.7354893198428873E-2,5.7920826934693283E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,5.1117646722658883E-3,4.2287973982414956E-3,3.4059736943331527E-3,1.9408321870106806E-3,2.7680700853316365E-2,2.3326536528112004E-2,1.7744247831652404E-2,1.0321825177427352E-2,7.0820675858364703E-4,3.6130030988473973E-3,39.900803860761798,22.65126001514427,"-",28.334959626702322,"-",97.615047536101486,"-",9.0415569636099971,84.015984360902266,null,2027,5.6203802324253295E-2,5.2541341983001151E-2,4.0637119512375253E-2,3.5492339488908169E-2,4.632752852206868E-2,5.5992108904109814E-2,5.1616833586287478E-2,6.3133701358815686E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,6.0175693721914048E-3,4.9781402972098893E-3,4.0095122329689876E-3,2.2847476505489734E-3,3.2585721044524028E-2,2.7459998800893455E-2,2.0888528547421216E-2,1.215085259886748E-2,8.3370099620466937E-4,4.253227247963157E-3,46.284932478483682,28.377498546972742,"-",35.498037420332672,"-",122.29213155322793,"-",11.327262564010605,97.458541858646626]
[null,2028,4.1368592833129436E-2,4.1400594725981107E-2,2.900650592537328E-2,2.8057371138237107E-2,3.4395830473126087E-3,4.3870384995663932E-2,4.6954916952803245E-2,4.8861422926425736E-2,5.2560861259042559E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,4.8512578756200611E-3,4.2894961056468639E-3,3.2681499965729983E-3,2.0866930885031364E-3,2.4379924026683826E-2,2.2132027156562342E-2,1.5771306452686228E-2,1.0327692283031091E-2,5.455804384764659E-4,2.5819967031403047E-3,39.567525490064114,31.574885341071166,"-",36.012174597339012,"-",124.514993079136,"-",4.9400389898076078,84.015984360902266,null,2028,5.2748184646456385E-2,5.2785857274721369E-2,3.8195535938645837E-2,3.7078214467229136E-2,4.7818719645273691E-2,5.1180859478555545E-2,5.3258950989804058E-2,5.7291338772356391E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,5.7109007711799364E-3,5.0495948155674895E-3,3.847266175965734E-3,2.4564551037858924E-3,2.8700046564212205E-2,2.6053822368705192E-2,1.8565981956102231E-2,1.2157759355584202E-2,6.4225729217449578E-4,3.0395265189367671E-3,45.898329568474367,39.55701635529396,"-",45.116052335546314,"-",155.99238332954158,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.1467863502903962E-2,4.1834424532777421E-2,2.958105051885538E-2,2.8339325901467163E-2,3.2359755471569815E-3,4.2988441809100914E-2,4.399396710988987E-2,4.6114183581802352E-2,4.8646759961214758E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,4.397334407113024E-3,3.947322787738048E-3,3.0326921874913359E-3,1.9153246645296777E-3,2.1733894337077946E-2,2.0130630773710821E-2,1.4488696771821493E-2,9.3859394659933995E-3,3.6316927570701754E-4,1.6603945976800013E-3,40.928062952995106,41.992192589772976,"-",41.518666720261614,"-",143.90584007101626,"-",1.4616138186368997,84.015984360902266,null,2029,5.2625359329731752E-2,5.3056874974098785E-2,3.8632203084909757E-2,3.7170444865320354E-2,4.6857401571919997E-2,4.7953424149779961E-2,5.026446010416457E-2,5.3024968357724092E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,5.1765420640534528E-3,4.6467883857252302E-3,3.570085243114801E-3,2.2547201950843367E-3,2.5585140413608164E-2,2.3697778546812383E-2,1.7056093839788265E-2,1.1049127939367432E-2,4.2752287136230111E-4,1.9546165203888979E-3,47.476553025474317,52.607818876467583,"-",52.014585667143756,"-",180.28523644096916,"-",1.8311097919883079,97.458541858646626]
[null,2030,4.1940575495379835E-2,4.240916843796904E-2,3.1181576734255256E-2,2.9351596611292514E-2,2.9620708380011396E-3,3.937497519871435E-2,4.1413947553201616E-2,4.5308621534752049E-2,4.7037479339473949E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,4.3982247806645157E-3,3.9506617194308494E-3,3.154534726056547E-3,1.9525517709858241E-3,1.8301869535286262E-2,1.6992685285572458E-2,1.2766733754236355E-2,8.0810486553231069E-3,2.2760105019179627E-4,8.6832126147457877E-4,45.207448367997287,51.536491139516905,"-",38.340011294903277,"-",133.38751986121019,"-","-",84.015984360902266,null,2030,5.2859395263656087E-2,5.3411022875672107E-2,4.0193901922060238E-2,3.8039649321308495E-2,4.2918722966598648E-2,4.5141202832989766E-2,4.9386397472879734E-2,5.1270852480026607E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,5.1775902117982683E-3,4.6507189761139959E-3,3.7135182795137679E-3,2.2985439448045125E-3,2.1544960816938991E-2,2.0003789118175901E-2,1.5028998975487038E-2,9.513010477046363E-3,2.6793195628578261E-4,1.0221877890078744E-3,52.440640106876849,64.564916099586767,"-",48.03236615025483,"-",167.10788488212415,"-","-",97.458541858646626]
[null,2031,4.2270615719388435E-2,4.2717080586383585E-2,3.1905578336917144E-2,2.948633026268787E-2,2.7780988882024037E-3,3.6754156612842689E-2,3.9275902446639192E-2,4.1020665652336676E-2,4.3560858201292824E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,4.4358849524597909E-3,3.9928171483847351E-3,3.2538232560813782E-3,1.9756885955289115E-3,1.2674879655013625E-2,1.182417665144222E-2,9.0862899921287099E-3,5.632445062444735E-3,1.0247212116216676E-4,3.0697182981713353E-4,45.775075769250307,36.52851046386175,"-",8.5906664389487908,"-",30.046540809694871,"-","-",84.015984360902266,null,2031,5.3031346836055947E-2,5.3556925277482639E-2,4.0829624829410736E-2,3.7981685996428025E-2,4.0062030707998533E-2,4.2810733666836721E-2,4.4712525561046983E-2,4.7481335439409182E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,5.221923766035667E-3,4.7003443470785113E-3,3.8304007370589988E-3,2.325780614656635E-3,1.4920868329882042E-2,1.3919420754077785E-2,1.0696380578733919E-2,6.6305143275099433E-3,1.2063018103210272E-4,3.6136723806072963E-4,53.099087892330353,45.762917909126003,"-",10.762386914715046,"-",37.642306326385736,"-","-",97.458541858646626]
[null,2032,4.3597755987297114E-2,4.1362284397723291E-2,3.3426629243209424E-2,2.8062561251497951E-2,2.8711110317057296E-3,3.4344102480596439E-2,3.8374083230578324E-2,3.6589433552566684E-2,4.1292472170848631E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",7.3900131024679042E-5,2.2502292946395138E-4,46.343645895388235,26.415878160371296,"-","-","-","-","-","-",84.015984360902266,null,2032,5.4703150254770155E-2,5.2071553099523854E-2,4.2729699851630124E-2,3.6415119011787379E-2,3.7435071703850124E-2,4.1827750721330374E-2,3.9882482572297692E-2,4.500879466622501E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",8.6995234242252185E-5,2.6489699256496363E-4,53.75862923865035,33.09381215931316,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.3164176471349396E-2,4.219528932942513E-2,3.3678136573683647E-2,2.9507821248682752E-2,3.1700966501853932E-3,3.21178733713968E-2,3.4563339486649088E-2,3.6313422992078487E-2,3.881814330993745E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",7.404567176344824E-5,2.2546609516528498E-4,48.247352001698843,16.500594384581007,"-","-","-","-","-","-",84.015984360902266,null,2033,5.4544706318670762E-2,5.3404132375197512E-2,4.3377740151138641E-2,3.846844495054759E-2,3.5008481974822515E-2,3.7674040040447505E-2,3.9581631061365551E-2,4.2311776207831824E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",8.7166564799931283E-5,2.6541868722857354E-4,55.966928321970656,20.671944645003087,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.2506551613000529E-2,4.2766985718223204E-2,3.3329765312883175E-2,3.0610906430381314E-2,3.5740393156362964E-3,3.1334126124521605E-2,3.2024684044503697E-2,3.4732568655280995E-2,3.556502108611654E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",7.4229352386444525E-5,2.260253952815267E-4,53.681584968164771,6.119700686370785,"-","-","-","-","-","-",84.015984360902266,null,2034,5.4246071641191274E-2,5.455265466985941E-2,4.3443158808693129E-2,4.0242518132211941E-2,3.4154197475728551E-2,3.490690560850903E-2,3.7858499834256286E-2,3.8765872983867029E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",8.7382793629322509E-5,2.6607709532541323E-4,62.270638563071131,7.6667610198853193,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.4419723842996854E-2,4.4117207202961771E-2,3.5734238725164312E-2,3.3168926908213367E-2,3.5230489526930932E-3,2.7990463458050285E-2,2.796084553533237E-2,3.0814832183625591E-2,3.2116037379143848E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",7.4455543088735527E-5,2.2671413688105151E-4,46.261844953901658,"-","-","-","-","-","-","-",84.015984360902266,null,2035,5.6438232135086211E-2,5.6082109546436915E-2,4.6213679054373742E-2,4.3193793983459086E-2,3.0509605169274812E-2,3.0477321633512286E-2,3.3588167080151894E-2,3.5006480743266795E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",8.7649065324059462E-5,2.6688788193637391E-4,53.663740146525917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,4.4795456409765712E-2,4.4399942117825247E-2,3.6584067522807448E-2,3.3932781801722253E-2,3.7041570885605864E-3,2.624001775282004E-2,2.5930698405795503E-2,2.8714619371480309E-2,2.9840296691750305E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",7.4644155323657147E-5,2.2728845355744052E-4,47.128635812039605,"-","-","-","-","-","-","-",84.015984360902266,null,2036,5.7093745010229728E-2,5.662814558575742E-2,4.7427298012502457E-2,4.430620446164097E-2,2.8601619350573846E-2,2.82644612623171E-2,3.1298935114913537E-2,3.2525923394007832E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",8.7871099647009204E-5,2.67563967527819E-4,54.669217541965935,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,4.517436718093381E-2,4.4684489002148053E-2,3.7454106880716279E-2,3.4714227686340145E-2,3.8945753865398851E-3,2.4599040051631643E-2,2.4047953734541192E-2,2.6757548466777997E-2,2.7725814867494765E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",7.4833245354773465E-5,2.2786422510404325E-4,48.01166740576646,"-","-","-","-","-","-","-",84.015984360902266,null,2037,5.7763959190430043E-2,5.7187274598363452E-2,4.8675668765013967E-2,4.5450282977394375E-2,2.6812953656278494E-2,2.6212269570649902E-2,2.916572782878802E-2,3.0221138205569296E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",8.8093696431639339E-5,2.6824176579247973E-4,55.693534190689093,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,4.5556483039939248E-2,4.4970859468338668E-2,3.8344837444813117E-2,3.551366966907208E-2,4.0947824508534491E-3,2.3060684530091281E-2,2.2301909102817798E-2,2.493386350310043E-2,2.576116511197811E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",7.502281439244713E-5,2.2844145520636532E-4,48.9112440316608,"-","-","-","-","-","-","-",84.015984360902266,null,2038,5.8449469735761171E-2,5.7760073667272968E-2,4.9959920541178683E-2,4.6627069835576337E-2,2.5136146137799499E-2,2.4309080922071402E-2,2.717791121837947E-2,2.8079669972056142E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",8.8316857102788767E-5,2.689212810689333E-4,56.737043076726522,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,4.5941831097618742E-2,4.525906520322627E-2,3.9256751291703029E-2,3.6331522186226067E-2,4.3052814891623263E-3,2.1618533482615214E-2,2.0682639160102188E-2,2.3234473440761565E-2,2.3935730332839907E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",7.5212863650106899E-5,2.2902014755924857E-4,49.827675687792187,"-","-","-","-","-","-","-",84.015984360902266,null,2039,5.9150900937158676E-2,5.8347148926279867E-2,5.1281224989634708E-2,4.783764528666723E-2,2.3564201496050586E-2,2.2544076684511385E-2,2.5325576050430107E-2,2.6089946062795501E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",8.8540583088905856E-5,2.6960251770674745E-4,57.800103797838936,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,4.6330438694131094E-2,4.554911796853766E-2,4.0190352200517421E-2,3.7168209218259758E-2,4.5266015773464483E-3,2.0266570549070561E-2,1.9180939203673131E-2,2.1650906848123534E-2,2.2239645764315353E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",7.540339434425542E-5,2.2960030586689463E-4,50.76127818054789,"-","-","-","-","-","-","-",84.015984360902266,null,2040,5.9868907807583367E-2,5.8949137049414783E-2,5.2640797987301355E-2,4.9083131268587633E-2,2.2090561898486911E-2,2.0907223732003714E-2,2.3599488464454654E-2,2.4241213883103737E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",8.8764875822057503E-5,2.702854800665084E-4,58.883082689435547,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,4.6722333400896987E-2,4.5841029601377294E-2,4.1146155931222554E-2,3.8024164509574881E-2,4.7592989893030417E-3,1.8999155615747502E-2,1.7788272854690517E-2,2.0175269671648635E-2,2.0663745657413024E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",7.5594407694476996E-5,2.3018193384288874E-4,51.712373233461143,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.0604177649743483E-2,5.9566706816948901E-2,5.4039901532442744E-2,5.0364693230879103E-2,2.0709079621164778E-2,1.9389217411612664E-2,2.1991043942097013E-2,2.25234827665802E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",8.8989736737938327E-5,2.7097017251984866E-4,59.986352950814918,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,4.7117543022555115E-2,4.6134812014710327E-2,4.2124690509546842E-2,3.889983179337337E-2,5.003958595105518E-3,1.7811001285954819E-2,1.649672353334632E-2,1.8800205884171691E-2,1.919951374762378E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",7.5785904923445416E-5,2.3076503521022343E-4,52.681288598078503,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.1357431704310107E-2,6.0200560761875216E-2,5.5479845725996763E-2,5.1683542045317346E-2,1.9413991401690756E-2,1.7981428651347491E-2,2.0492224413747144E-2,2.0927469984909922E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",8.9215167275879961E-5,2.7165659944947503E-4,61.110294773771059,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,4.7516095598934938E-2,4.6430477197848798E-2,4.3126496518684172E-2,3.979566502169174E-2,5.2611953310370239E-3,1.6697150822078947E-2,1.5298949457248868E-2,1.7518860815225062E-2,1.7839037232485165E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",7.5977887256931765E-5,2.313496137013224E-4,53.668358166904461,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.2129426882763003E-2,6.0851436901004391E-2,5.6961990845491799E-2,5.3040936007232316E-2,1.8199894396066053E-2,1.6675854908401268E-2,1.909555828859532E-2,1.9444550583408833E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",8.9441168878860087E-5,2.7234476524919674E-4,62.255295473609173,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,4.791801940704607E-2,4.6728037216940917E-2,4.4152127397934587E-2,4.0712128600733019E-2,5.5316557451934893E-3,1.5652957467085261E-2,1.4188141907229827E-2,1.6324846980618594E-2,1.6574964010293111E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",7.6170355923812271E-5,2.319356730580644E-4,54.673922088462291,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.2920957589216411E-2,6.1520110555024626E-2,5.8487749516090377E-2,5.4438182932024688E-2,1.7061723639122936E-2,1.5465074678880513E-2,1.7794083208874267E-2,1.8066710771219494E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",8.9667742993511829E-5,2.7303467432395346E-4,63.421749622616254,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,4.832334296308452E-2,4.7027504215463485E-2,4.5202149748447135E-2,4.1649697631618146E-2,5.8160196225409454E-3,1.4674065059195147E-2,1.3157986523336787E-2,1.5212212240935502E-2,1.5400462948876261E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",7.6363312156076175E-5,2.3252321703180718E-4,55.698326884510713,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.3732857635798307E-2,6.2207396262098827E-2,6.0058588983527179E-2,5.5876642351596097E-2,1.5994730914522713E-2,1.4342205310437098E-2,1.6581311342619698E-2,1.6786504614275125E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",8.9894891070132899E-5,2.7372633108984349E-4,64.61005918603243,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,4.8732095024455878E-2,4.732889041471746E-2,4.627714364623392E-2,4.2608858156681716E-2,6.1150016935115929E-3,1.3756389858867237E-2,1.2202627410999435E-2,1.4175410130214838E-2,1.4309186969722797E-2,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",7.6556757188833637E-5,2.3311224938341149E-4,56.741925569456825,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.4566002256391308E-2,6.291414978980725E-2,6.1676033493948429E-2,5.7357727815647568E-2,1.4994464946165289E-2,1.3300863877989386E-2,1.5451197041934175E-2,1.559701379699785E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",9.0122614562694966E-5,2.7441973997415208E-4,65.820633660569911,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,4.9144304591815659E-2,4.7632208114326731E-2,4.7377702962628228E-2,4.3590107411439732E-2,6.4293534304330656E-3,1.2896103512268661E-2,1.1316633853331655E-2,1.3209272206909477E-2,1.329523874796407E-2,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",7.6750692260323604E-5,2.3370277388326519E-4,57.805077772006427,"-","-","-","-","-","-","-",84.015984360902266,null,2047,6.5421310223791204E-2,6.3641270250491239E-2,6.3341666785911757E-2,5.8882909303052663E-2,1.4056752828372841E-2,1.2335130900131505E-2,1.439810670553133E-2,1.4491810235280837E-2,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",9.0350914928852949E-5,2.7511490541537979E-4,67.053890215527446,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,4.9560000911126854E-2,4.7937469692740049E-2,4.850443569236372E-2,4.4593954082359957E-2,6.7598649363060986E-3,1.2089617080163411E-2,1.0494969440346374E-2,1.2308982289289623E-2,1.2353138842855552E-2,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",7.6945118611921747E-5,2.3429479431130736E-4,58.888149859093652,"-","-","-","-","-","-","-",84.015984360902266,null,2048,6.6299746075598076E-2,6.4389702325313145E-2,6.5057134700070116E-2,6.0453715748773694E-2,1.3177682617378119E-2,1.1439516689977548E-2,1.3416790695325691E-2,1.3464921338712552E-2,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",9.057979362995429E-5,2.7581183186327108E-4,68.310253836548625,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,4.9979213475734918E-2,4.8244687607736203E-2,4.9657964289456027E-2,4.562091857056854E-2,7.1073669306779266E-3,1.1333566065589594E-2,9.7329634395989066E-3,1.1470052446855743E-2,1.1477796086530195E-2,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",7.7140037488148433E-5,2.3488831445705248E-4,59.991515062132635,"-","-","-","-","-","-","-",84.015984360902266,null,2049,6.7202322454429211E-2,6.5160438602621121E-2,6.6824147912341703E-2,6.207173769206735E-2,1.2353587011492658E-2,1.060893014916281E-2,1.2502357167072761E-2,1.2510797734317913E-2,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",9.0809252131048343E-5,2.7651052377884223E-4,69.590157472073855,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,5.04019720284603E-2,4.8553874396932428E-2,5.0838926011072226E-2,4.6671533261629594E-2,7.4727328376027746E-3,1.0624796377864086E-2,9.0262842455158688E-3,1.0688300628078502E-2,1.0664480071003141E-2,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",7.7335450136676662E-5,2.354833381196147E-4,61.115553605634688,"-","-","-","-","-","-","-",84.015984360902266,null,2050,6.8130102568329465E-2,6.595452203649485E-2,6.8644484796660216E-2,6.3738630052016354E-2,1.1581028051871854E-2,9.8386498276122978E-3,1.1650247684605567E-2,1.1624283277393425E-2,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",9.1039291900895782E-5,2.7721098563441042E-4,70.894042182536239,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,5.0828306563708681E-2,4.8865042678296056E-2,5.2047973269578204E-2,4.7746342801537583E-2,7.8568809809373991E-3,9.9603511743592797E-3,8.3709147564829962E-3,9.9598298129403556E-3,9.908795584745814E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",7.7531357808340059E-5,2.3607986910773214E-4,62.260652838235352,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.9084202777557377E-2},6.6773048531649629E-2,7.0519994423706975E-2,6.5456115036729559E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":1.0856782780051616E-2},9.1242970845664666E-3,1.0856214496104988E-2,1.0800587187372939E-2,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",9.1269914411977923E-5,2.7791322191362226E-4,72.22235729235301,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,5.1258247329599049E-2,4.917820515065946E-2,5.328577399295837E-2,4.8845904379065622E-2,8.2607768924894097E-3,9.337458525158512E-3,7.7631295397234653E-3,9.2810085863545694E-3,9.206658860682981E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",7.7727761757140896E-5,2.3667791123979136E-4,63.42720736617644,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.0065795314242549E-2,6.7617169661194854E-2,7.2452599702349144E-2,6.7225985192874593E-2,1.017782979242278E-2,8.4618111982985786E-3,1.0116299359126481E-2,1.0035258158144451E-2,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",9.1501121140506267E-5,2.7861723711148246E-4,73.57556054476467,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,5.169182483010977E-2,4.9493374594238311E-2,5.4553011993806862E-2,4.9970788014616019E-2,8.6854357388197675E-3,8.7535198491296099E-3,7.1994736541610227E-3,8.648453035620467E-3,8.5542755072554894E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",7.7924663240258105E-5,2.3727746834385164E-4,64.615619189289092,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.1076111141743864E-2,6.8488095524075976E-2,7.4444300670848076E-2,6.9050106602544625E-2,9.5413366355512758E-3,7.8474262830355145E-3,9.4268138088263089E-3,9.3241603029084845E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",9.173291356643185E-5,2.7932303573438219E-4,74.954118259575338,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,5.2129069827242851E-2,4.9810563871153117E-2,5.5850387347094049E-2,5.1121576855722842E-2,9.1319248727990496E-3,8.2060990731742285E-3,6.6767430108869499E-3,8.0590098816740157E-3,7.948120003286702E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",7.812206351805534E-5,2.3787854425766966E-4,65.826297839524699,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.2116442960889329E-2,6.9387097749380497E-2,7.6497177945258177E-2,7.0930422234815979E-2,8.9446479897599095E-3,7.2776498818667755E-3,8.7843207710246781E-3,8.6634508035825057E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",9.1965293173454756E-5,2.8003062230012876E-4,76.358505493848639,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,5.2570013343206448E-2,5.0129785925954143E-2,5.7178616776917067E-2,5.2298867479359662E-2,9.6013665163306797E-3,7.692912469427572E-3,6.1919661595904053E-3,7.5097407600433234E-3,7.3849166458416042E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",7.8319963854088997E-5,2.3848114282872391E-4,67.059660522081387,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.3188148370647119E-2,7.0315512655057699E-2,7.8613396332811253E-2,7.2868955459726686E-2,8.3852745916760535E-3,6.7492431139535422E-3,8.1856174284472231E-3,8.0495591439673497E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",9.219826144903358E-5,2.8074000133797381E-4,77.789206205614406,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.3203012531592165E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.1614853462657246E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":2.9257825091861856E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.6908531226541615E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":4.9385906772700314E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":5.0167233189525623E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.4606063292432921E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":5.1639982019224873E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.9732670160393152E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.331039813589321E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":4.5810986698069656E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":3.4348014855637397E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":2.1124017341767947E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":2.7617507014737377E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.4209235803439231E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.7150018157045401E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.0736659748623947E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.3063447150693586E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":6.5887845730208923E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":38.306651631675351},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.97344178370523},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":10.977364422991213},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":15.856550728442137},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":37.172512679391765},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":54.878876268246771},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.67115698604645035},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":11.701615280111785},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.6672295297472572E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.4802714441522404E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.0256020643422069E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":3.7490431905167085E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.4682284176582933E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.9520608988751889E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.628758040095512E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.5108610474828535E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.2757000685573485E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.392869354096763E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":4.0434483088056354E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.4867193214729239E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.2511329257748849E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":2.849911238780866E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.0189001374473849E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.2639195856080112E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.5378289985796499E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":7.756317199360198E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":44.43571589274341},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":20.011527866625908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":12.733742730669807},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":19.865086752592308},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":43.120114708094441},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":68.752256188859576},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.77854210381388245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":14.659783622924047},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.3197766279393181E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.1938159016221006E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.0648380536143788E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.7946398642459548E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":4.375688958083314E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.4526130794292774E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.8166879058330968E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.6612104199134877E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":5.2878569764780205E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":3.9133935727717478E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.3746480123037696E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.5471499464038623E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.5648435568083347E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":1.9603114911592324E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.7230304860941844E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.2252262559135769E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":7.6668107620715027E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":9.1383369184197126E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":4.557639350803994E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":41.424447595092552},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.566476467972137},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":7.4641419986298372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":11.358763026295227},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":25.275731258746266},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":39.333345538969056},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.45635827090980957},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":7.9566018489063799},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.6003471505557324E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.4520661835351057E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.1230334608604147E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":3.8049561523359074E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.8533482565779135E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":5.2501898173580773E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":5.0807193577057021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.7637641043610431E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":4.6068469138669018E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":3.9726356400839992E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":2.9985049169066278E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":1.8421338350747721E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.3076786873926485E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.0283514882300749E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.4423363484614631E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.0253696291105728E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.0757650220363693E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.3652530437664639E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.052359210307358},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.754481719075493},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":8.6584047184106119},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":14.230258319342655},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":29.319848260145669},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":49.276815291220437},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.52937559425537917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":9.9680307963099164},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":4.5213643945614182E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.4036621554451816E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.6545221657780187E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.3541292391796297E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":4.8313941941745073E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":3.1835504871552851E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":3.3192826653292047E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":3.3418472153088505E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.693708515130345E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":2.0744026494409519E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.7888256439015429E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.3501873755062087E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":8.2948866753125453E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.0391173990992384E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":9.1334003057856501E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":6.4946511107789959E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.0640053860821193E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":5.2009515809048649E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.5245845865274345E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.189067463025076},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.7815196805575653},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":3.9565751948620358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":6.0210269368409},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":13.398101395808391},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":20.849729187760605},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24190534089294274},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.2176171777754528},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":5.8913018898159246E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":5.752742813928291E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":4.8708552180921072E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.5172326649004835E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.4700700309992616E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.6180181052088346E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.6426134646866476E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":4.0261422814920782E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.4419867989218889E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.1058055480008974E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.5894405784459091E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":9.7647405941779302E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.2232490022196237E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.075183883997087E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":7.645503287609037E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":4.7841471404958692E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":6.1225602010412078E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":2.9719409752600964E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.739318257109105},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.001487855802516},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":4.589627226039962},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":7.5431425464742778},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":15.541797619137734},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":26.120540726426484},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28061019543581356},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.2838308003170873},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"CT3","index":20,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #3 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Connecticut"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2933599576595496E-2,3.6860800283450082E-2,3.1585655012941936E-2,2.610515564503094E-2,9.9834842573765271E-3,6.9730935338513142E-2,7.2976910015438684E-2,7.1893357296010513E-2,7.3694105921640121E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.9367691061815433E-3,3.0087104823402436E-3,2.8900011280500178E-3,1.6052493285720131E-3,2.0153382497453486E-2,1.5651536094388643E-2,1.4353230155711534E-2,8.0782280724792255E-3,1.5815239789299101E-3,7.8735183946033443E-3,57.209291127733678,"-",26.432725982669592,"-",89.109480755548901,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.2293991089351873E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5145091761461089E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.8935190749018906E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.2483546893114073E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6006719518979332E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9544831916828165E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8363759452651463E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.032657545458774E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.6343645917969129E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5418539798109353E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.4021093279404816E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8896995095949742E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3724561876002245E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8424988290314314E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6896622539303619E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.509690086922545E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8617700279962904E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.2687058541270576E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":30.661962139896723},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":103.36699767643672},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5315403469178443E-2,4.1955087809786247E-2,2.8556076797399993E-2,2.524745051828188E-2,1.0540879999999997E-2,5.7413932293787051E-2,5.8367578807560834E-2,5.6620864519727469E-2,6.3078851739478387E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,6.6431324322764416E-3,5.5090142811825733E-3,4.0393065463956374E-3,2.3853091104481155E-3,3.3860808230520706E-2,2.8546582194479565E-2,2.0042122418136143E-2,1.1980394898671368E-2,2.3963528587172696E-3,1.190912391348741E-2,47.560050582486205,"-",19.446819492512532,"-",66.437562053458961,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5754016899916862E-2,6.1798253305680367E-2,4.602493754189927E-2,4.2130022686121427E-2,6.2581186200227887E-2,6.3620660900241308E-2,6.1716742326502948E-2,6.8755948396031441E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,7.820295499275827E-3,6.4852116118081261E-3,4.7550716664169447E-3,2.8079858848195217E-3,3.9860943448968983E-2,3.3605036559341349E-2,2.3593586510629871E-2,1.4103320874715936E-2,2.8209865852819702E-3,1.4019420670957379E-2,55.169658675683998,"-",22.558310611314536,"-",77.067571982012396,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3444891274810937E-2,4.2282842060080615E-2,2.6009082389601489E-2,2.5016446251545373E-2,9.1469945036478199E-3,5.8143031718996672E-2,6.56235590059773E-2,5.2677600547539317E-2,7.4054482148065925E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,7.7803218471086009E-3,6.7546413007077786E-3,4.4682238548193302E-3,2.8777519966887446E-3,3.7663972270337985E-2,3.3272543930545379E-2,2.0895043959995686E-2,1.36509961182203E-2,2.8920231540839514E-3,1.3640423316024892E-2,29.620613211469831,"-",24.439690215121541,"-",83.669770948927507,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.1911167938401665E-2,6.0543203602821116E-2,4.1385733718733095E-2,4.0217202457013428E-2,6.3375904573706371E-2,7.1529679316515257E-2,5.7418584596817861E-2,8.0719385541391867E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,9.1589948784162479E-3,7.951563739193198E-3,5.2599931218933159E-3,3.3876896505019905E-3,4.4338028156641889E-2,3.9168438715038029E-2,2.4597645749706923E-2,1.606995263036894E-2,3.4044896569876281E-3,1.6057506327624507E-2,34.359911325304999,"-",28.350040649540986,"-",97.056934300755898,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5624712551435805E-2,4.4500013678255193E-2,2.9020294416196624E-2,2.7758464346810882E-2,7.8091799999999998E-3,4.7954975542987985E-2,5.269065894422241E-2,4.6497943424566729E-2,5.8617945442595826E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,7.1669600592791649E-3,6.2303173721370807E-3,4.4027418763549903E-3,2.8100865840077838E-3,3.5184112616074216E-2,3.1127129621432114E-2,2.0863763943071049E-2,1.3469127967996312E-2,2.3315723649098494E-3,1.1101929145216915E-2,32.940873738600693,"-",20.797938762007874,"-",71.692491496170419,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.2902378311550239E-2,6.1578382798042022E-2,4.3355657282746672E-2,4.1870230925065775E-2,5.2270923341856908E-2,5.7432818249202433E-2,5.0682758332777737E-2,6.389356053242945E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,8.4369453817834342E-3,7.3343296104797723E-3,5.1829077368450958E-3,3.3080339266939635E-3,4.1418737371642575E-2,3.6642856990349894E-2,2.456082291378324E-2,1.5855857443925262E-2,2.7447269879718752E-3,1.3069190989749355E-2,38.211413536776803,"-",24.125608963929132,"-",83.163290135557673,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5884459767099289E-2,4.4842328199138137E-2,2.9731490348625211E-2,2.8180384827872444E-2,5.4985455149911293E-3,4.8466258149474084E-2,5.365087294646257E-2,4.9444085390023776E-2,5.8787111948345065E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.5024464478218883E-3,4.7988930036082286E-3,3.4384447428994639E-3,2.1801718667722788E-3,3.3095376740588656E-2,2.9378347140373292E-2,1.9867620287664419E-2,1.2764750002295757E-2,1.6454601166867981E-3,9.5045777140098688E-3,31.11513331269785,"-",14.134465325353379,"-",48.863541886156455,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.0488073818076846E-2,5.9261276536272979E-2,4.1472798218649159E-2,3.9646836799619001E-2,5.2828221382926754E-2,5.8479451511644208E-2,5.3894053075125917E-2,6.4077952023696122E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.4774799583759285E-3,5.6492568438476073E-3,4.0477371513412495E-3,2.5664983215643272E-3,3.8959877499020974E-2,3.4584190253647444E-2,2.3388162602638558E-2,1.5026663702702567E-2,1.937035649363699E-3,1.1188788884932419E-2,36.093554642729501,"-",16.395979777409917,"-",56.681708587941486,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.709605469471953E-2,4.4635344241493013E-2,3.1001273309764762E-2,2.7790580901874251E-2,5.5821704553437566E-3,4.4354542208733139E-2,5.1484916953108875E-2,4.5265562636779118E-2,5.504936133180563E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,5.5453564817253232E-3,4.6953297205783546E-3,3.5339448969959391E-3,2.1165448339491755E-3,3.1976914549157048E-2,2.7553311954939947E-2,1.9438737779024336E-2,1.1840838965496536E-2,1.2052436005140551E-3,6.6137497816892319E-3,32.983764863778106,11.148102006114032,7.110101865309038,14.136034927858164,24.835019383154453,49.376043843648468,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.2012806646654511E-2,5.9116058301116256E-2,4.3066030000285749E-2,3.9286402897717052E-2,4.8346451007519123E-2,5.6118559478888677E-2,4.9339463274089244E-2,6.000380385166814E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,6.5279936502870518E-3,5.5273421470648397E-3,4.1601599327436203E-3,2.4915965785249697E-3,3.764322380726768E-2,3.243575883335531E-2,2.2883282113467452E-2,1.3939035630182525E-2,1.4188127665251459E-3,7.7857062430045651E-3,38.261167241982598,13.966342193259658,8.2477181637584831,17.70962455762071,28.808622484459164,61.858307727322803,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7949940481940102E-2,4.3879566568815691E-2,3.2605437057444425E-2,2.771669829550864E-2,5.1752413315983639E-3,3.9791894047142569E-2,4.80930482602165E-2,4.4335012866834153E-2,5.4227143890855589E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,6.0073058661379913E-3,4.9032239672297173E-3,3.9459900892607697E-3,2.2371944668612971E-3,3.1587445683795297E-2,2.6245340268599857E-2,1.9957299940639762E-2,1.1436555924131947E-2,8.4458618222015968E-4,4.1921179990173979E-3,41.577091983845037,23.602870871626187,"-",31.137883360849663,"-",109.21013873457247,"-",9.402054800218357,84.015984360902266,null,2027,6.2538964030897495E-2,5.7747319860367428E-2,4.4475414599581181E-2,3.8720391329030365E-2,4.3373164511385405E-2,5.2421422603635991E-2,4.8325164024849231E-2,5.9107586841032594E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,7.0718004656176439E-3,5.772075254222824E-3,4.645219533077778E-3,2.6336253263891194E-3,3.7184741058963827E-2,3.0896014564195756E-2,2.349373349012113E-2,1.346311363388813E-2,9.9424685370957206E-4,4.9349613084432812E-3,48.229426701260238,29.569676627973287,"-",39.009540274472457,"-",136.81846180667239,"-",11.778894253713558,97.458541858646626]
[null,2028,4.6581408242008605E-2,4.6118680154110844E-2,3.1459361804250886E-2,3.0412026502122377E-2,4.7629045915237034E-3,3.9943512109843954E-2,4.275194516999084E-2,4.448779828485197E-2,4.7856096964088678E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,5.8424187051202732E-3,5.1103949537702302E-3,3.8170051309109414E-3,2.4523035129712612E-3,2.9030098025950222E-2,2.5867995104154093E-2,1.8240529855042847E-2,1.1826364953409501E-2,6.514056020232704E-4,3.0326812524782694E-3,43.753064997789423,34.914945868235961,"-",39.995174415979214,"-",141.02493598951833,"-",5.4467286669280659,84.015984360902266,null,2028,6.0442525067634242E-2,5.9897801562560998E-2,4.2640852001105851E-2,4.1407928883440172E-2,4.353842819972991E-2,4.6599620235290018E-2,4.8491700130488653E-2,5.2163145690856665E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,6.8776952996675864E-3,6.0159569395783164E-3,4.4933784401083613E-3,2.8868516954697688E-3,3.4174231396148606E-2,3.0451803836610201E-2,2.1472751745356441E-2,1.3921996823153667E-2,7.6683467470179398E-4,3.5700723704174195E-3,50.753555397435726,43.74144418372601,"-",50.105954508338755,"-",176.67603980766856,"-",6.8236616739274814,97.458541858646626]
[null,2029,4.7856655347372025E-2,4.7936029074690328E-2,3.2545732565086742E-2,3.1372329139706064E-2,4.763385665793627E-3,3.7872845985757062E-2,3.8758714448277144E-2,4.0626626578095425E-2,4.2857828062219619E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,5.4368334874480397E-3,4.8319396946707336E-3,3.602694443747691E-3,2.3054128603160785E-3,2.6836844972666533E-2,2.4360031398563461E-2,1.7162889806239093E-2,1.1050493721144132E-2,4.3346502657984234E-4,1.9624151099595444E-3,47.326868267557316,48.557366842513801,"-",46.540993929357228,"-",164.89893243250918,"-",1.7037787190250602,84.015984360902266,null,2029,6.1944312280698619E-2,6.2037751032497715E-2,4.3920293981392383E-2,4.2538963469034241E-2,4.1281402124475203E-2,4.2246998748622089E-2,4.4283022970124014E-2,4.6715032587819387E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,6.4002403814238332E-3,5.6881594085663881E-3,4.2410918991797825E-3,2.7139320191640879E-3,3.1592333901823047E-2,2.8676628962388911E-2,2.0204153879904665E-2,1.3008641208530874E-2,5.1027502928979046E-4,2.310155067444376E-3,54.899167190366484,60.832669180301295,"-",58.306557194698733,"-",206.58538255144751,"-",2.1344939791945952,97.458541858646626]
[null,2030,4.8209208846782176E-2,4.8002749428397266E-2,3.4117146219712111E-2,3.213196285195144E-2,1.0188994402888441E-2,3.456178653612002E-2,3.6351515340092441E-2,3.9770105195674671E-2,4.1287627787029962E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,5.2643678808967208E-3,4.649108002682382E-3,3.621432408182133E-3,2.2606986341160346E-3,2.2666911870214169E-2,2.0446916162706073E-2,1.5292028490221925E-2,9.4666801854130546E-3,2.6158336241033787E-4,1.0153262609092677E-3,47.658567751527059,54.330767236740847,"-",43.368599846842791,"-",154.55428715730969,"-","-",84.015984360902266,null,2030,6.8746364865512263E-2,6.8503320838189552E-2,5.215718874092537E-2,4.9820230880397512E-2,3.7672347324370824E-2,3.9623151720700765E-2,4.3349414663285395E-2,4.5003514287862666E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,6.1972138693916204E-3,5.4729299407577005E-3,4.2631502309120077E-3,2.6612944320813965E-3,2.6683488653616125E-2,2.4070109706737591E-2,1.8001775938689252E-2,1.1144175914268249E-2,3.0793593422944978E-4,1.1952420743423901E-3,55.283938591771381,68.065585194188941,"-",54.332181888124644,"-",193.62561095067755,"-","-",97.458541858646626]
[null,2031,4.8825447516360962E-2,4.8743162778486858E-2,3.4422885508473132E-2,3.2300459259015091E-2,1.0005040164382232E-2,3.186518064961124E-2,3.4051488103017807E-2,3.5564165847904991E-2,3.7766466265512742E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,5.0234501445904564E-3,4.4570788155929722E-3,3.4547374667710804E-3,2.1550440638475679E-3,1.58594257707513E-2,1.439064890195136E-2,1.0579040872602134E-2,6.5967242514388298E-3,1.0711997723538333E-4,3.2718656481053432E-4,45.52768329487013,36.33109126930637,"-",9.8116970968633943,"-",35.169139800348049,"-","-",84.015984360902266,null,2031,6.9255250097770893E-2,6.9158384504345499E-2,5.2300554102085339E-2,4.9802033921223329E-2,3.4733046908076257E-2,3.7116122032289416E-2,3.8764940774216446E-2,4.1165448229408895E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,5.9136055102118864E-3,5.2468731817160476E-3,4.0669169458829165E-3,2.5369178719613574E-3,1.8669716017328433E-2,1.6940671887377145E-2,1.2453646915227235E-2,7.7656637887937915E-3,1.2610163720149328E-4,3.8516402409496101E-4,52.812112622049348,45.51559114218702,"-",12.292094122950461,"-",44.059898341876035,"-","-",97.458541858646626]
[null,2032,5.136742993707509E-2,4.8361094810035817E-2,3.6848438665807545E-2,3.1312739623833699E-2,9.273301700312854E-3,2.8474813109746214E-2,3.1816083965679677E-2,3.0336424799263524E-2,3.4235730241272321E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",7.3900131024679042E-5,2.2502292946395138E-4,48.247352001692406,27.500990640964673,"-","-","-","-","-","-",84.015984360902266,null,2032,7.1386269283533102E-2,6.7847211571982466E-2,5.4294512758996945E-2,4.7777887846785327E-2,3.1037546289623377E-2,3.4679531522590852E-2,3.3066703031197242E-2,3.7316945962986833E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",8.6995234242252185E-5,2.6489699256496363E-4,55.966928321963188,34.453241075000541,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.1059290608968029E-2,4.9114201511572364E-2,3.6824823276803531E-2,3.2952001982869246E-2,8.0612400000000008E-3,2.6305486932425726E-2,2.8308395910694152E-2,2.9741765992529208E-2,3.1793205912878916E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",7.404567176344824E-5,2.2546609516528498E-4,47.409698275514501,16.214116810225963,"-","-","-","-","-","-",84.015984360902266,null,2033,6.9596688632877171E-2,6.7306929747423E-2,5.2839873689453122E-2,4.8280788462233694E-2,2.8672980756344044E-2,3.085615154265663E-2,3.2418524931856839E-2,3.4654594445038024E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",8.7166564799931283E-5,2.6541868722857354E-4,54.995249999596815,20.313045539851085,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.102933466423662E-2,5.0772179987321239E-2,3.7039887334691483E-2,3.4497242037355769E-2,9.5310900000000025E-3,2.4521031501943992E-2,2.506143886618659E-2,2.7180538137716488E-2,2.783198736592437E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",7.4229352386444525E-5,2.260253952815267E-4,61.040285783290528,6.9585925792951215,"-","-","-","-","-","-",84.015984360902266,null,2034,7.1291731914739365E-2,7.0989009429074587E-2,5.4823354518398822E-2,5.1830152474375224E-2,2.6727924337118954E-2,2.7316968364143386E-2,2.9626786570110974E-2,3.0336866228857565E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",8.7382793629322509E-5,2.6607709532541323E-4,70.806731508617005,8.7177247833409286,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.2093873090490246E-2,5.1639076254360296E-2,3.7941301613885488E-2,3.546793811931271E-2,1.1480982764091161E-2,2.2112136872288562E-2,2.208873906174523E-2,2.4343354941661767E-2,2.5371291739684224E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",7.4455543088735527E-5,2.2671413688105151E-4,44.802426160603162,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.484032031201325E-2,7.4304933476521062E-2,5.817991316975412E-2,5.5268269663943041E-2,2.4102229190794536E-2,2.4076725577302303E-2,2.6534256886411329E-2,2.7654707996255808E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",8.7649065324059462E-5,2.6688788193637391E-4,51.970814346299662,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.285906815172197E-2,5.2391557917167993E-2,3.8757727839630655E-2,3.6239316272782443E-2,1.1610373300341894E-2,2.0213502094147177E-2,1.9981526486546969E-2,2.2111634710082713E-2,2.2988315355842656E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",7.4644155323657147E-5,2.2728845355744052E-4,45.629423384712453,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.5893426477369588E-2,7.5343073429252644E-2,5.9293328661975689E-2,5.6328654565481986E-2,2.2032717282620424E-2,2.1779863870336199E-2,2.4101681833990158E-2,2.5057263737868499E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",8.7871099647009204E-5,2.67563967527819E-4,52.930131126266438,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3635502989284323E-2,5.3155004699686058E-2,3.9591722038896285E-2,3.7027470824520625E-2,1.1741222066364004E-2,1.8477891542998778E-2,1.8075336922425144E-2,2.0084511388172646E-2,2.0829157944413305E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",7.4833245354773465E-5,2.2786422510404325E-4,46.471685951958136,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.6961480735509222E-2,7.6395838148994144E-2,6.0429141800712426E-2,5.7410505271149395E-2,2.014090178186867E-2,1.9702117245443407E-2,2.1892117413108186E-2,2.2703782159410504E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",8.8093696431639339E-5,2.6824176579247973E-4,53.907155704271432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4423342701697103E-2,5.3929576385011148E-2,4.0443662241789545E-2,3.7832766637775711E-2,1.1873545496389293E-2,1.6891307319461858E-2,1.6350993257655069E-2,1.8243228191432426E-2,1.8872797504191564E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",7.502281439244713E-5,2.2844145520636532E-4,47.329495641642822,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.8044696786787313E-2,7.7463435078784615E-2,6.1587816949384144E-2,5.8514270644339048E-2,1.8411524978213425E-2,1.7822582650844025E-2,1.9885118728661347E-2,2.0571349279568805E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",8.8316857102788767E-5,2.689212810689333E-4,54.902214944305669,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5222754812574729E-2,5.4715435084590064E-2,4.131393461292223E-2,3.8655576511062592E-2,1.2007360209863163E-2,1.5440953438684473E-2,1.4791147830842804E-2,1.6570747896842687E-2,1.7100186507047581E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",7.5212863650106899E-5,2.2902014755924857E-4,48.203139434365596,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.9143291404413896E-2,7.8546074620630346E-2,6.2769828265382979E-2,5.9640409107873812E-2,1.6830639248166076E-2,1.6122351135618659E-2,1.806211520755853E-2,1.8639203292681865E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",8.8540583088905856E-5,2.6960251770674745E-4,55.915641743864086,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.603390930624793E-2,5.551274527214832E-2,4.2202933626450181E-2,3.949628135074356E-2,1.2142683013531956E-2,1.4115132629249788E-2,1.3380107905764082E-2,1.5051595199015928E-2,1.5494066447269821E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",7.540339434425542E-5,2.2960030586689463E-4,49.092909608031498,"-","-","-","-","-","-","-",84.015984360902266,null,2040,8.0257484478844898E-2,7.9643970177902826E-2,6.3975659908586988E-2,6.0789388849625141E-2,1.5385494565882271E-2,1.4584317617282851E-2,1.6406238766927362E-2,1.6888532427524108E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",8.8764875822057503E-5,2.702854800665084E-4,56.947775145316534,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.6856978663908618E-2,5.6321673818113142E-2,4.3111062244879199E-2,4.0355270347362679E-2,1.2279530903553847E-2,1.2903151993332251E-2,1.2103677795483806E-2,1.3671713518627919E-2,1.4038799809199325E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",7.5594407694476996E-5,2.3018193384288874E-4,49.999103835633207,"-","-","-","-","-","-","-",84.015984360902266,null,2041,8.1387499062816823E-2,8.0757338198346393E-2,6.5205806254335391E-2,6.196168803257894E-2,1.4064435672732155E-2,1.3193008797077349E-2,1.4902167735304433E-2,1.5302291792027266E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",8.8989736737938327E-5,2.7097017251984866E-4,57.998960449334518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7692137900285732E-2,5.7142390024538081E-2,4.4038732101718547E-2,4.1232941155815175E-2,1.2417921067633503E-2,1.1795236767242688E-2,1.0949016047454796E-2,1.2418334938190069E-2,1.2720217817156935E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",7.5785904923445416E-5,2.3076503521022343E-4,50.922025284837694,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.2533561417034537E-2,8.1886398217704409E-2,6.6460772110961241E-2,6.3157795009443796E-2,1.2856808076294531E-2,1.1934427491725729E-2,1.3535985082627176E-2,1.3865037420701059E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",8.9215167275879961E-5,2.7165659944947503E-4,59.069549330411725,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8539564600859795E-2,5.79750656605365E-2,4.4986363688064822E-2,4.2129700079435263E-2,1.2557870887180817E-2,1.0782451486831157E-2,9.9045062528146047E-3,1.1279862061690495E-2,1.1525482485325424E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",7.5977887256931765E-5,2.313496137013224E-4,51.861982719411074,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.3695901056521402E-2,8.3031372903972833E-2,6.7741072941979188E-2,6.4378208541900461E-2,1.1752872120645963E-2,1.0795911815567921E-2,1.229504964724264E-2,1.2562775909004713E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",8.9441168878860087E-5,2.7234476524919674E-4,60.159899954516838,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.939943895962408E-2,5.8819874998231464E-2,4.5954386543200734E-2,4.3045962258087614E-2,1.2699397939493958E-2,9.8566279219374428E-3,8.9596401801646554E-3,1.0245760704962002E-2,1.0442961624475793E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",7.6170355923812271E-5,2.319356730580644E-4,52.819290602515672,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.4874750797641771E-2,8.419248810229038E-2,6.9047235093028195E-2,6.5623438024593028E-2,1.0743724434911813E-2,9.7660077963794747E-3,1.1167879168408583E-2,1.1382828170678615E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",8.9667742993511829E-5,2.7303467432395346E-4,61.270377098918175,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.0271943817400468E-2,5.9676994849229434E-2,4.6943239449295272E-2,4.398215186034958E-2,1.2842519999967033E-2,9.010299198672217E-3,8.1049120581057552E-3,9.3064624238508586E-3,9.4621155885774525E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",7.6363312156076175E-5,2.3252321703180718E-4,53.794269201913792,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.6070346805805026E-2,8.5369972880474099E-2,7.0379796023671587E-2,6.6894003713964728E-2,9.8212261265527168E-3,8.8343541433352733E-3,1.0144044041997436E-2,1.0313705991549424E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",8.9894891070132899E-5,2.7372633108984349E-4,62.401352274219995,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.1157264700718125E-2,6.0546604601625476E-2,4.7953370630293389E-2,4.4938702279873066E-2,1.2987255044322623E-2,8.2366395782174535E-3,7.3317229429654242E-3,8.4532759782885453E-3,8.573394658633984E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",7.6556757188833637E-5,2.3311224938341149E-4,54.787244697113444,"-","-","-","-","-","-","-",84.015984360902266,null,2046,8.7282928643861973E-2,8.6564059575210101E-2,7.1739304544157972E-2,6.8190436962043188E-2,8.9779371402570248E-3,7.9915780078323138E-3,9.2140708163345152E-3,9.3450001779110427E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",9.0122614562694966E-5,2.7441973997415208E-4,63.553203848651592,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.2055589861263222E-2,6.1428886257547707E-2,4.8985237955085477E-2,4.5916056336017058E-2,1.3133621250869486E-2,7.5294094064551837E-3,6.6322942096140114E-3,7.6783069130517247E-3,7.7681460646523643E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",7.6750692260323604E-5,2.3370277388326519E-4,55.798549288491834,"-","-","-","-","-","-","-",84.015984360902266,null,2047,8.8512739321202641E-2,8.7774983838908749E-2,7.3126321057250199E-2,6.9513280455282864E-2,8.2070562530361501E-3,7.2292006884792726E-3,8.3693545352263813E-3,8.4672792104710775E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",9.0350914928852949E-5,2.7511490541537979E-4,64.726317174650518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.2967110315908167E-2,6.2324024471248837E-2,5.0039309145048637E-2,4.6914666478843577E-2,1.3281637002785699E-2,6.882904790436988E-3,5.9995892950488686E-3,6.9743845110986488E-3,7.0385297404924035E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",7.6945118611921747E-5,2.3429479431130736E-4,56.828521308433153,"-","-","-","-","-","-","-",84.015984360902266,null,2048,8.9760025343566432E-2,8.9002984687233458E-2,7.4541417805230575E-2,7.0863088458573989E-2,7.5023662215763171E-3,6.5395523316032671E-3,7.6020791170975282E-3,7.67199741713672E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",9.057979362995429E-5,2.7581183186327108E-4,65.921084717782449,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.3892019887328788E-2,6.3232206587752776E-2,5.1116061986053875E-2,4.7934994998572025E-2,1.343132089042753E-2,6.2919115958291489E-3,5.4272429074523568E-3,6.3349954435879766E-3,6.3774419913682568E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",7.7140037488148433E-5,2.3488831445705248E-4,57.877505334517807,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.1025036763574763E-2,9.0248304547313876E-2,7.5985179122193908E-2,7.2240427064530294E-2,6.8581836394537724E-3,5.915694769123069E-3,6.9051450335108951E-3,6.9514117705914008E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",9.0809252131048343E-5,2.7651052377884223E-4,67.137906188040645,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.4830515245218157E-2,6.4153622682064385E-2,5.2215984545035274E-2,4.8977514239588897E-2,1.358269171366434E-2,5.7516633943175462E-3,4.9094969885354446E-3,5.7542235026497779E-3,5.7784463308130866E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",7.7335450136676662E-5,2.354833381196147E-4,58.945852304801001,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.2308027231996492E-2,9.1511189306651863E-2,7.745820169174121E-2,7.3645874448169724E-2,6.2693130998061255E-3,5.3513517175036353E-3,6.2721036178882581E-3,6.2985065005862649E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",9.1039291900895782E-5,2.7721098563441042E-4,68.377188673569151,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.5782795948105738E-2,6.5088465598950637E-2,5.3339575391219356E-2,5.0042706819111861E-2,1.3735768484239786E-2,5.2578030218132675E-3,4.4411427849196912E-3,5.2266948592616224E-3,5.2357108137213214E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",7.7531357808340059E-5,2.3607986910773214E-4,60.033919635219213,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.360925404975716E-2},9.2791888362731778E-2,7.8961094810190521E-2,7.5080021127105573E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.7310052937764623E-3},4.8408456355624636E-3,5.697097396595169E-3,5.706924786956241E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",9.1269914411977923E-5,2.7791322191362226E-4,69.639346776854282,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.6749064485790904E-2,6.6036930993301379E-2,5.4487343822114877E-2,5.1131065850609503E-2,1.3890570428159645E-2,4.8063474374214201E-3,4.0174684457700491E-3,4.7475283397059526E-3,4.7439512553301057E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",7.7727761757140896E-5,2.3667791123979136E-4,61.142071339163863,"-","-","-","-","-","-","-",84.015984360902266,null,2052,9.4928978220702592E-2,9.4090654673343932E-2,8.0494480655423181E-2,7.6543470227367044E-2,5.2389187067893479E-3,4.3790406058893542E-3,5.1748058902794884E-3,5.1709068683098158E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",9.1501121140506267E-5,2.7861723711148246E-4,70.924802753430072,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.7729526322399647E-2,6.6999217371078335E-2,5.5659810094365492E-2,5.2243095172080152E-2,1.4047116988106548E-2,4.3936555997566799E-3,3.6342116194874544E-3,4.3122902605213986E-3,4.2983797833082444E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",7.7924663240258105E-5,2.3727746834385164E-4,62.270678149262118,"-","-","-","-","-","-","-",84.015984360902266,null,2053,9.6267464505127923E-2,9.5407744807632464E-2,8.2058994561486104E-2,7.8036837754971791E-2,4.7890846037347817E-3,3.9612906652413257E-3,4.7003963839683249E-3,4.6852339638059869E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",9.173291356643185E-5,2.7932303573438219E-4,72.233986653144058,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.8724389940073807E-2,6.7975526130860733E-2,5.6857505659569957E-2,5.3379309579295417E-2,1.4205427825881922E-2,4.0163991015243448E-3,3.2875165725629184E-3,3.9169534040400236E-3,3.894658222045197E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",7.812206351805534E-5,2.3787854425766966E-4,63.420117641405675,"-","-","-","-","-","-","-",84.015984360902266,null,2054,9.7624981474083106E-2,9.6743418997877459E-2,8.3655285299073956E-2,7.9560752873374774E-2,4.3778750206615365E-3,3.5833930640935814E-3,4.2694792104036264E-3,4.2451774620292648E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",9.1965293173454756E-5,2.8003062230012876E-4,73.567336464030575,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.9733866883302034E-2,6.8966061605996373E-2,5.8080973405176733E-2,5.4540235064116462E-2,1.4365522824875455E-2,3.6715353255314144E-3,2.9738953991897956E-3,3.5578597549149357E-3,3.5288558552799484E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",7.8319963854088997E-5,2.3848114282872391E-4,64.590774361068938,"-","-","-","-","-","-","-",84.015984360902266,null,2055,9.9001801564466557E-2,9.8097941192022337E-2,8.5284015362017435E-2,8.1115858186921297E-2,4.0019735048292416E-3,3.2415459851168776E-3,3.8780671328572801E-3,3.8464528822551441E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",9.219826144903358E-5,2.8074000133797381E-4,74.925298258839959,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.6053785093824878E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.4037260502681801E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0627229211736849E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8123645303611063E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":7.3729610661151879E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8053922244750524E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2314860885115215E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9344389975249675E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7184266383575863E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.9163371715839188E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":5.0499654086127001E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":3.776337032591206E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":2.3224650293563734E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.0237392970146802E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6260003938951091E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.8622188604636304E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1560215321368045E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.4410222949046603E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.1677986834495196E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.171894668010218},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.370502422269468},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":11.463426969740114},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":17.666422330195633},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":39.233894182580094},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":62.427351342133939},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.463552093258553},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.2893965579481445E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.0520112830787828E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.4733823995087428E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.1786605018441746E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.237877524677808E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7023198364775582E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3785385073022163E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2330850358097704E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.964712118388592E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.9448192790188719E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":4.4455039547663666E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.7340058325583242E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.5595459004456827E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.0913276636933228E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.1922040425377862E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.3608685476314462E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.6963714455617662E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.4379326101567762E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.759397814891834},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.761765434619186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":13.29757528489853},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":22.132493895269086},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":45.51131725179291},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":78.20898576142541},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.614338062434316},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.759361078782056E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.58536710507624E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2539998337977043E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9777358006036307E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":8.1065837307699607E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1217655902797884E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4633725316231478E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.2985143233211127E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8948157681705504E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":4.3495865452715032E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.7236533664168005E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.792447210956059E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.7193430749389241E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.1591651049013106E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.879166512215015E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.3350365439192676E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.2895109229743306E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.0057110307246466E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":4.9526591551765425E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.80111604563772},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.611523934123042},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":7.7946439050392478},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":12.671407915167558},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":26.677383209092476},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":44.810041243220546},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4746865501302526},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.5570268987284755E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.3522011928819927E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.7849156411328982E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.4596976212568334E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.492724493404969E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8650760594692317E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.685380612420012E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3353491873058975E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":5.1203332810936157E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":4.3834847429458585E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":3.2872688567374729E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.0240106678181022E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.5417691614898239E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.212154818179516E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.5716050195017626E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.758412258525381E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.1839230253690542E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.830270357473826E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.809294612939752},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":22.063717184669347},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":9.0417869298455269},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":15.874739836121917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":30.945764522547272},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":56.13801966950669},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.617087310003182},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2731823431116022E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1543922789126444E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.8410789988558229E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5603686340409058E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.0195347935708757E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.737673527672068E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8836877608865996E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8636067974266988E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.1952383150641049E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":2.305618815409187E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.973825597976792E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.4802139843880986E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":9.1138541616838363E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1445252645558453E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":9.96104255601E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.0767309556476051E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.3940848528067587E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":5.6879728621986238E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.733975774388889E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.598372091827642},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.3354760338510978},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":4.1317668840064981},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":6.7168307154839191},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":14.14108583254443},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":23.752803429545743},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4922423226449038},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.4077866133026138E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.2679469497276009E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.7219145564447106E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.3914623149845908E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9840641451625547E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.143219659366394E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1213314091951026E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4828097634198758E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.7141744694996954E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.3235874939382803E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.7425079024216699E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.0728829119134218E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3473351414351417E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1726139296934975E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.3307276809883642E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.172716688724115E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":6.6958816533802196E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.2184362816105997E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":55.214111626520051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.695484375208656},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":4.7928495854475379},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":8.4148455203582539},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":16.403659565751539},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":29.757512136534896},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6278811818095358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"CT4","index":21,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,15,6,22],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,25,7,26],[6,27,6,30],[6,31,7,32],[6,33,8,33],[6,35,8,35],[7,62,7,63],[6,60,6,63],[6,64,7,65],[6,66,8,66],[7,15,7,18],[7,19,7,22],[7,27,7,28],[7,29,7,30],[7,48,7,51],[7,52,7,55],[7,60,7,61],[6,36,7,39],[6,40,7,43],[6,44,7,47],[6,48,6,55],[6,58,7,59]]}
[]
[null,"AESC 2021 Counterfactual #4 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Connecticut"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2933599574230472E-2,3.6860800289993452E-2,3.1585655015604987E-2,2.6105155643660772E-2,9.9834842573765271E-3,6.9730935331616242E-2,7.2976910008220749E-2,7.1893357288899729E-2,7.3694105914351243E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,3.9367691059490131E-3,3.0087104828917122E-3,2.8900011282933301E-3,1.6052493284768111E-3,2.0153382498026867E-2,1.5651536099966272E-2,1.4353230156543492E-2,8.0782280723287782E-3,1.5815239789299101E-3,7.8735183946033443E-3,57.209291127733678,"-",26.432725982669592,"-",89.109480755548901,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.229399108656776E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5145091769163955E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.8935190752153843E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.2483546891501113E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6006719511461707E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9544831908960625E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8363759444900705E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0326575446642859E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.6343645915231787E-3},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.5418539804601243E-3},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":3.4021093282269087E-3},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8896995094829022E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":2.3724561876677229E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8424988296880298E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.6896622540282999E-2},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.5096900867454402E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.8617700279962904E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.2687058541270576E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":30.661962139896723},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":103.36699767643672},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5315056191447031E-2,4.1955153007440939E-2,2.8555850237858747E-2,2.5247450240170034E-2,1.0540879999999997E-2,5.741410463357334E-2,5.8367754009914265E-2,5.6621034478956896E-2,6.3079041083691431E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,6.6430878896853503E-3,5.5090224251404755E-3,4.0392729357910124E-3,2.3853090899102528E-3,3.3860568924314355E-2,2.8546625863264525E-2,2.0041810717233533E-2,1.1980394619174894E-2,2.3963528587172696E-3,1.190912391348741E-2,47.560050582486205,"-",19.446819492512532,"-",66.437562053458961,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5753608084571452E-2,6.1798330056359478E-2,4.6024670836007323E-2,4.2130022358728161E-2,6.258137405059494E-2,6.3620851870806558E-2,6.1716927582063021E-2,6.8756154781223669E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,7.8202430637375961E-3,6.4852211988753686E-3,4.7550321000131802E-3,2.8079858606423502E-3,3.9860661737702863E-2,3.3605087966235E-2,2.3593219576327318E-2,1.4103320545692688E-2,2.8209865852819702E-3,1.4019420670957379E-2,55.169658675683998,"-",22.558310611314536,"-",77.067571982012396,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3444737809036266E-2,4.2282837347438713E-2,2.6009061841700497E-2,2.5016446247486043E-2,9.1469945036478199E-3,5.8143135035056082E-2,6.5623675614405186E-2,5.267769415191368E-2,7.4054613737648572E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,7.7803057966241594E-3,6.7546406412013699E-3,4.4682198620805778E-3,2.8777519962869111E-3,3.7663812215552539E-2,3.3272540693997543E-2,2.0895005053646803E-2,1.3650996119640225E-2,2.8920231540839514E-3,1.3640423316024892E-2,29.620613211469831,"-",24.439690215121541,"-",83.669770948927507,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.1910987278491723E-2,6.0543198055099078E-2,4.1385709529744047E-2,4.0217202452234792E-2,6.3376017188211134E-2,7.1529806419701664E-2,5.7418686625585913E-2,8.0719528974036947E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,9.1589759837859604E-3,7.951562962822253E-3,5.2599884216412568E-3,3.3876896500289523E-3,4.4337839740148453E-2,3.9168434904973917E-2,2.4597599949153021E-2,1.6069952632040474E-2,3.4044896569876281E-3,1.6057506327624507E-2,34.359911325304999,"-",28.350040649540986,"-",97.056934300755898,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5625080544533278E-2,4.4500013778024282E-2,2.9018270474211086E-2,2.775803917338631E-2,7.8091799999999998E-3,4.7955654108899196E-2,5.2691404520350732E-2,4.6498601373382097E-2,5.8618774890199801E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,7.1669942024004804E-3,6.2303173797665845E-3,4.4023056550700941E-3,2.8100362140677606E-3,3.5184311183762786E-2,3.1127129660390267E-2,2.0859872579864588E-2,1.3468638442552658E-2,2.3315723649098494E-3,1.1101929145216915E-2,32.940873738600693,"-",20.797938762007874,"-",71.692491496170419,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.2902811513024584E-2,6.1578382915490192E-2,4.3353274698241295E-2,4.1869730410910369E-2,5.2271662978700124E-2,5.7433630927182303E-2,5.0683475496986492E-2,6.3894464630317782E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,8.4369855750658466E-3,7.3343296194612242E-3,5.1823942171485152E-3,3.3079746312005684E-3,4.1418971125525561E-2,3.6642857036211431E-2,2.4556242001016599E-2,1.585528117457299E-2,2.7447269879718752E-3,1.3069190989749355E-2,38.211413536776803,"-",24.125608963929132,"-",83.163290135557673,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5884415366372236E-2,4.4842330007883693E-2,2.9732539562741356E-2,2.8182872931256223E-2,5.4985455149911293E-3,4.8465668170076408E-2,5.3650219854787774E-2,4.9443483507542421E-2,5.8786396333271346E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,5.5024433630106676E-3,4.7988931450014876E-3,3.4385078568885904E-3,2.1803223975969603E-3,3.3095357905528582E-2,2.9378347988518936E-2,1.9867965680423001E-2,1.2765638964544678E-2,1.6454601166867981E-3,9.5045777140098688E-3,31.057680707974598,"-",14.134465325353379,"-",48.863541886156455,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.0488021549540957E-2,5.9261278665528244E-2,4.1474033353506683E-2,3.9649765794922388E-2,5.2827578305383288E-2,5.847873964171868E-2,5.389339702322124E-2,6.4077172003265778E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,6.4774763269361589E-3,5.6492570102957516E-3,4.0478114491292495E-3,2.5666755264511423E-3,3.8959855326388251E-2,3.4584191252084492E-2,2.3388569198993958E-2,1.5027710189061997E-2,1.937035649363699E-3,1.1188788884932419E-2,36.026909621250532,"-",16.395979777409917,"-",56.681708587941486,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.7095728128322058E-2,4.4635346755007833E-2,3.1001082099451713E-2,2.7790580905853794E-2,5.5821704553437566E-3,4.4354797062652551E-2,5.1485212776991224E-2,4.5265822725272374E-2,5.5049677636400327E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,5.5453203018110226E-3,4.6953299097516176E-3,3.5339335812721406E-3,2.1165448342445005E-3,3.197652030502942E-2,2.7553313166382962E-2,1.9438625945835855E-2,1.1840838929264753E-2,1.2052436005140551E-3,6.6137497816892319E-3,32.983764863778106,11.148102006114032,7.110101865309038,14.136034927858164,24.835019383154453,49.376043843648468,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.2012422212691404E-2,5.9116061260025894E-2,4.3065804907505237E-2,3.9286402902401762E-2,4.8346728798291286E-2,5.6118881926920439E-2,4.9339746770546894E-2,6.0004148623676361E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,6.5279510592919365E-3,5.5273423697596051E-3,4.1601466118735648E-3,2.4915965788726265E-3,3.764275970308064E-2,3.2435760259466026E-2,2.2883150463437973E-2,1.3939035587530469E-2,1.4188127665251459E-3,7.7857062430045651E-3,38.261167241982598,13.966342193259658,8.2477181637584831,17.70962455762071,28.808622484459164,61.858307727322803,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7919442350042439E-2,4.3855592882004003E-2,3.2554185327553817E-2,2.7691285951548669E-2,5.1752413315983639E-3,3.982681720812907E-2,4.8135256888555057E-2,4.4373923273809325E-2,5.4274736078191402E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,6.0031746705620365E-3,4.900403008253452E-3,3.9386922114434796E-3,2.2350853096715396E-3,3.1565195832347771E-2,2.6227563025494918E-2,1.9894978896419634E-2,1.1423676426379051E-2,8.4458618222015968E-4,4.1921179990173979E-3,41.215868994396303,23.397808440152289,"-",31.137883360849663,"-",109.21013873457247,"-",9.3103352469732652,84.015984360902266,null,2027,6.2503061630027557E-2,5.771909803625272E-2,4.4415081063153956E-2,3.8690475917720693E-2,4.3411230756860687E-2,5.2467430008525016E-2,4.8367576368452167E-2,5.9159462325228632E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,7.0669372221856298E-3,5.768754421315964E-3,4.6366284713112646E-3,2.6311424265453368E-3,3.7158548533839798E-2,3.0875087193612621E-2,2.3420369156865194E-2,1.3447951889133419E-2,9.9424685370957206E-4,4.9349613084432812E-3,47.810408033499705,29.312774413822787,"-",39.009540274472457,"-",136.81846180667239,"-",11.663987997408105,97.458541858646626]
[null,2028,4.6554970928730864E-2,4.6093671315847781E-2,3.1412809725057403E-2,3.0366594469531924E-2,4.7629045915237034E-3,3.9983190692475787E-2,4.2794413558459893E-2,4.453199101321044E-2,4.7903635650536798E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,5.838619971673651E-3,5.1071713061887798E-3,3.8100952483981184E-3,2.4484249866687713E-3,2.901086002436427E-2,2.5851691998459794E-2,1.8188816537311383E-2,1.1796561958744511E-2,6.514056020232704E-4,3.0326812524782694E-3,43.431536936417174,34.658366475260905,"-",39.995174415979214,"-",141.02493598951833,"-",5.3947001884597947,84.015984360902266,null,2028,6.0411403062443685E-2,5.9868361158157718E-2,4.2586050893479284E-2,4.1354446294674684E-2,4.3581677854798613E-2,4.6645910778721288E-2,4.8539870204399385E-2,5.2214962859085112E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,6.8732234306542227E-3,6.0121620616454324E-3,4.4852441264142656E-3,2.8822858943064779E-3,3.4151584420681627E-2,3.0432611820586871E-2,2.1411874827722964E-2,1.388691273783404E-2,7.6683467470179398E-4,3.5700723704174195E-3,50.380582846243918,43.42000152020686,"-",50.105954508338755,"-",176.67603980766856,"-",6.7584803961024313,97.458541858646626]
[null,2029,4.7825071129107971E-2,4.7917942078989209E-2,3.249413258730513E-2,3.1346725333681241E-2,4.763385665793627E-3,3.7916464781237641E-2,3.8803353513406955E-2,4.0673416949129126E-2,4.2907188145633747E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,5.4332005007750621E-3,4.8300662682105155E-3,3.5958162486817236E-3,2.3034331169768702E-3,2.6810782666273545E-2,2.4347704743732223E-2,1.7109267124600768E-2,1.1035913362027675E-2,4.3346502657984234E-4,1.9624151099595444E-3,46.997066198268286,48.218989919423265,"-",46.540993929357228,"-",164.89893243250918,"-",1.6875461523074895,84.015984360902266,null,2029,6.1907131338958164E-2,6.2016459021158363E-2,4.385955048754786E-2,4.2508822668581817E-2,4.1328946611549032E-2,4.2295655329613581E-2,4.4334024474550753E-2,4.6768835078740786E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,6.3959636295124042E-3,5.6859540109374202E-3,4.232994887948126E-3,2.7116014653051721E-3,3.1561653354737221E-2,2.866211802432158E-2,2.0141029259080026E-2,1.299147720977898E-2,5.1027502928979046E-4,2.310155067444376E-3,54.516596789991205,60.408750571053467,"-",58.306557194698733,"-",206.58538255144751,"-",2.1141578196108228,97.458541858646626]
[null,2030,4.8179061973582557E-2,4.7987581143549771E-2,3.4067374878331912E-2,3.2099067643525631E-2,1.0188994402888441E-2,3.4597078779790666E-2,3.6388635138163046E-2,3.9810715834881834E-2,4.1329788021395177E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,5.2610807573758352E-3,4.6472461950882605E-3,3.6152645711988334E-3,2.2581624063006153E-3,2.2651691835805104E-2,2.0438604204937632E-2,1.5252364254536648E-2,9.4505030103859255E-3,2.6158336241033787E-4,1.0153262609092677E-3,47.319633852410078,53.944382591747491,"-",43.368599846842791,"-",154.55428715730969,"-","-",84.015984360902266,null,2030,6.8710875966381674E-2,6.8485464733267068E-2,5.209859791785261E-2,4.9781506641038649E-2,3.7710815869971825E-2,3.9663612300597721E-2,4.3393680260021203E-2,4.5049468943320743E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,6.1933442675828343E-3,5.4707382208579016E-3,4.2558894532152679E-3,2.6583087846970849E-3,2.666557162910977E-2,2.4060324870052583E-2,1.7955083200440546E-2,1.1125132143826313E-2,3.0793593422944978E-4,1.1952420743423901E-3,54.890775268795686,67.581522510941255,"-",54.332181888124644,"-",193.62561095067755,"-","-",97.458541858646626]
[null,2031,4.8791698057000725E-2,4.8722767567049519E-2,3.438964422343465E-2,3.2279937324503932E-2,1.0005040164382232E-2,3.1896395651292597E-2,3.4084844802610252E-2,3.5599004360479108E-2,3.7803462142640805E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,5.019355876401687E-3,4.4548786263300206E-3,3.4506974480846223E-3,2.1534986301940738E-3,1.5846069435771121E-2,1.4383481849682066E-2,1.0559687296161233E-2,6.5888908619883956E-3,1.0711997723538333E-4,3.2718656481053432E-4,45.203512192004567,36.072402729219654,"-",9.8116970968633943,"-",35.169139800348049,"-","-",84.015984360902266,null,2031,6.9215520234212013E-2,6.9134375261441464E-2,5.2261422461338039E-2,4.9777875499916795E-2,3.4767071259908931E-2,3.7152480834845181E-2,3.8802914752922232E-2,4.1205773735478478E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,5.9087857377000666E-3,5.2442831189157017E-3,4.0621610358852183E-3,2.5350985874644642E-3,1.8653992939789765E-2,1.693223483344573E-2,1.2430863885041004E-2,7.7564423227327412E-3,1.2610163720149328E-4,3.8516402409496101E-4,52.436074142725296,45.191506139166378,"-",12.292094122950461,"-",44.059898341876035,"-","-",97.458541858646626]
[null,2032,5.1338230621441952E-2,4.8340150421016061E-2,3.680209546899877E-2,3.1293559368059255E-2,9.273301700312854E-3,2.8510271084832318E-2,3.1855702624746705E-2,3.037420092761204E-2,3.4278361940566396E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",7.3900131024679042E-5,2.2502292946395138E-4,47.908879221368153,27.30806115617985,"-","-","-","-","-","-",84.015984360902266,null,2032,7.1351895849169775E-2,6.7822555837228404E-2,5.4239957547713651E-2,4.775530884968765E-2,3.107619548246723E-2,3.4722715860973911E-2,3.3107879011097123E-2,3.7363414515217373E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",8.6995234242252185E-5,2.6489699256496363E-4,55.574299896787053,34.211539016462112,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.1004935791577742E-2,4.9092960428005129E-2,3.6582898610374143E-2,3.2898029797748758E-2,8.0612400000000008E-3,2.6426420562135591E-2,2.8438537469279948E-2,2.987849715149607E-2,3.1939368110941793E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",7.404567176344824E-5,2.2546609516528498E-4,46.99706619826415,16.072996639806345,"-","-","-","-","-","-",84.015984360902266,null,2033,6.9532702141845329E-2,6.7281924743847657E-2,5.2555079972132449E-2,4.821725240590985E-2,2.8804798412727796E-2,3.0998005841515144E-2,3.2567561895130721E-2,3.4813911240926559E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",8.7166564799931283E-5,2.6541868722857354E-4,54.516596789986409,20.13625019034939,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0952545415155932E-2,5.0734025482441047E-2,3.6792763549647008E-2,3.4456612137935931E-2,9.5310900000000025E-3,2.4660327030811439E-2,2.5203804263040627E-2,2.7334941407191289E-2,2.7990091293944738E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",7.4229352386444525E-5,2.260253952815267E-4,59.35266240602914,6.7662035142873229,"-","-","-","-","-","-",84.015984360902266,null,2034,7.1201335610721575E-2,7.0944093945929626E-2,5.4532440398644466E-2,5.1782322956778183E-2,2.6879756463584471E-2,2.7472146646714286E-2,2.9795086133838508E-2,3.0509199510399768E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",8.7382793629322509E-5,2.6607709532541323E-4,68.849088390993799,8.4766997626991589,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.2026904612503561E-2,5.1604574401870024E-2,3.7774538814335942E-2,3.5207220988762257E-2,1.1480982764091161E-2,2.2294080125690206E-2,2.2270489793103559E-2,2.4543657120613439E-2,2.5580051996043955E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",7.4455543088735527E-5,2.2671413688105151E-4,44.478858839779988,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.476148501972732E-2,7.4264317895769524E-2,5.7983600002124387E-2,5.4961353457859047E-2,2.4300547337002328E-2,2.4274833874482881E-2,2.6752586261468651E-2,2.7882256675687913E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",8.7649065324059462E-5,2.6688788193637391E-4,51.595476254144785,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2781715399245172E-2,5.2352383837196828E-2,3.8546794593488684E-2,3.5936120524949537E-2,1.1610373300341894E-2,2.0410863115734906E-2,2.0176120059269258E-2,2.232785517216972E-2,2.3212631725761063E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",7.4644155323657147E-5,2.2728845355744052E-4,45.200559001632634,"-","-","-","-","-","-","-",84.015984360902266,null,2036,7.580236681715391E-2,7.5296957702310596E-2,5.904501804461737E-2,5.5971732531133078E-2,2.2247840796151049E-2,2.1991970864603493E-2,2.4337362137664995E-2,2.5301768581079562E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",8.7871099647009204E-5,2.67563967527819E-4,52.432648441893853,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.3547477045508884E-2,5.311102988842533E-2,3.9334838228884117E-2,3.6680110560157561E-2,1.1741222066364004E-2,1.8686724492803893E-2,1.8278709827572154E-2,2.0312095876318447E-2,2.1064314948192459E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",7.4833245354773465E-5,2.2786422510404325E-4,45.933969246369692,"-","-","-","-","-","-","-",84.015984360902266,null,2037,7.6857856594496773E-2,7.6344071001178015E-2,6.0126738179566097E-2,5.7001592767941194E-2,2.0368529697156246E-2,1.9923793712053651E-2,2.2140184505187108E-2,2.2960103293529783E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",8.8093696431639339E-5,2.6824176579247973E-4,53.283404325788837,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.4324348427302278E-2,5.3880669590541524E-2,4.0138992484574608E-2,3.743950351489065E-2,1.1873545496389293E-2,1.7108226648228343E-2,1.6559736558818025E-2,1.8478319377626996E-2,1.9114823751079726E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",7.502281439244713E-5,2.2844145520636532E-4,46.679279578162443,"-","-","-","-","-","-","-",84.015984360902266,null,2038,7.7928160726969731E-2,7.7405862000334974E-2,6.1229159711190716E-2,5.8051321296078762E-2,1.8647967046568896E-2,1.8050112849111649E-2,2.0141368121613427E-2,2.0835157888676903E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",8.8316857102788767E-5,2.689212810689333E-4,54.147964310668428,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.5112490725619655E-2,5.4661462254148356E-2,4.0959586723141914E-2,3.8214618277734223E-2,1.2007360209863163E-2,1.5663067069879664E-2,1.5002419617373936E-2,1.6810096264840622E-2,1.7345756932208932E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",7.5212863650106899E-5,2.2902014755924857E-4,47.436683084130884,"-","-","-","-","-","-","-",84.015984360902266,null,2039,7.9013488521250383E-2,7.8482537804634364E-2,6.2352689929533585E-2,5.9121313075599653E-2,1.7072743106168835E-2,1.6352637382937591E-2,1.8323004928676279E-2,1.8906875056107737E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",8.8540583088905856E-5,2.6960251770674745E-4,55.02655237759182,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.5912067459882968E-2,5.5453569498442011E-2,4.1796957040596321E-2,3.9005780339264308E-2,1.2142683013531956E-2,1.4339982458728662E-2,1.3591556458421776E-2,1.5292480374343316E-2,1.5740416310889547E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",7.540339434425542E-5,2.2960030586689463E-4,48.206375984366701,"-","-","-","-","-","-","-",84.015984360902266,null,2040,8.0114052257304072E-2,7.9574308457095774E-2,6.3497744271719808E-2,6.0211971058911774E-2,1.5630580880014244E-2,1.4814796539679737E-2,1.6668803608034216E-2,1.7157053778869606E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",8.8764875822057503E-5,2.702854800665084E-4,55.91939614186537,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.6723244521867965E-2,5.6257155284666086E-2,4.2651446404033615E-2,3.981332192872937E-2,1.2279530903553847E-2,1.3128660944834069E-2,1.231337422055139E-2,1.3911874882525708E-2,1.4283649114214012E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",7.5594407694476996E-5,2.3018193384288874E-4,48.988557682767912,"-","-","-","-","-","-","-",84.015984360902266,null,2041,8.1230067230806557E-2,8.0681386980772513E-2,6.4664746486491967E-2,6.1323706354163815E-2,1.4310240429869137E-2,1.3421577900401016E-2,1.5163943621953023E-2,1.5569177534493274E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",8.8989736737938327E-5,2.7097017251984866E-4,56.826726912010777,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.7546190210122465E-2,5.7072385950050548E-2,4.3523404792106327E-2,4.0637582153561898E-2,1.2417921067633503E-2,1.2019661718588492E-2,1.1155395274938605E-2,1.2655910487337187E-2,1.2961704950385566E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",7.5785904923445416E-5,2.3076503521022343E-4,49.783430818698307,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.2361751796174332E-2,8.1803989421217679E-2,6.5854128802085743E-2,6.2456938391991228E-2,1.3101431273261457E-2,1.215938084968308E-2,1.3794942431197535E-2,1.4128258395920268E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",8.9215167275879961E-5,2.7165659944947503E-4,57.74877974969003,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.8381075264884029E-2,5.7899430242242485E-2,4.4413189338366688E-2,4.1478907141778328E-2,1.2557870887180817E-2,1.1004341450843037E-2,1.010631541859775E-2,1.1513334587610386E-2,1.1762106019088845E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",7.5977887256931765E-5,2.313496137013224E-4,50.591201319485108,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.3509327410210749E-2,8.2942334889557129E-2,6.7066332097514531E-2,6.3612095095690727E-2,1.1994732181418912E-2,1.1015883806271548E-2,1.2549534700495321E-2,1.2820695560806842E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",8.9441168878860087E-5,2.7234476524919674E-4,58.685793530602723,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.9228072903504216E-2,5.8738459354235821E-2,4.5321164477540109E-2,4.2337650187327075E-2,1.2699397939493958E-2,1.0074786928443016E-2,9.1558935226299029E-3,1.0473910467278887E-2,1.067352933382199E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",7.6170355923812271E-5,2.319356730580644E-4,51.412078453768451,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.4673018676377471E-2,8.4096645606178702E-2,6.8301806077332508E-2,6.4789613054893724E-2,1.0981517752002888E-2,9.9799239396665945E-3,1.1416562409333987E-2,1.163414697386597E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",8.9667742993511829E-5,2.7303467432395346E-4,59.6380110063714,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,6.008735885638674E-2,5.9589646959807195E-2,4.6247702094789046E-2,4.3214171898445716E-2,1.2842519999967033E-2,9.2237533801489118E-3,8.2948515582118715E-3,9.5283255812461595E-3,9.6856998444895554E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",7.6363312156076175E-5,2.3252321703180718E-4,52.246274885716502,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.5853053389699674E-2,8.5267146945046224E-2,6.9561009449946851E-2,6.5989937702811502E-2,1.0053891184362314E-2,9.0413881984509406E-3,1.0385874883558315E-2,1.0557412830493617E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",8.9894891070132899E-5,2.7372633108984349E-4,60.605678867431138,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,6.0959111403447071E-2,6.0453169249465338E-2,4.7193181678028349E-2,4.4108840349089649E-2,1.2987255044322623E-2,8.4446080122665777E-3,7.5147840243785149E-3,8.6681081212084156E-3,8.789293451442871E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",7.6556757188833637E-5,2.3311224938341149E-4,53.094006730120221,"-","-","-","-","-","-","-",84.015984360902266,null,2046,8.7049662582314488E-2,8.6454067478647187E-2,7.0844410109551573E-2,6.7213523497124936E-2,9.20462273337057E-3,8.1911145865725815E-3,9.4482378521171737E-3,9.5803298620727294E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",9.0122614562694966E-5,2.7441973997415208E-4,61.589047806939455,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.1843511411100942E-2,6.1329204966921423E-2,4.8157990473354562E-2,4.5022031233495789E-2,1.3133621250869486E-2,7.7312783139140704E-3,6.8080758934314506E-3,7.8855511139169793E-3,7.9758489955196171E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",7.6750692260323604E-5,2.3370277388326519E-4,53.955493608382106,"-","-","-","-","-","-","-",84.015984360902266,null,2047,8.8263080569671595E-2,8.7657639023583464E-2,7.2152485321756568E-2,6.8460834104594803E-2,8.4270933621663369E-3,7.4208027238402818E-3,8.5952507141695087E-3,8.6936754051163828E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",9.0350914928852949E-5,2.7511490541537979E-4,62.588372585723242,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.2740742369789534E-2,6.2217935446087884E-2,4.9142523643652763E-2,4.5954128023946217E-2,1.3281637002785699E-2,7.078204729026219E-3,6.1678282729563418E-3,7.1736433718513149E-3,7.2376883933586529E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",7.6945118611921747E-5,2.3429479431130736E-4,54.830958705413387,"-","-","-","-","-","-","-",84.015984360902266,null,2048,8.9493544997395577E-2,8.8878096686813984E-2,7.348572191298737E-2,6.9732342589468824E-2,7.715243154638579E-3,6.7229328175224127E-3,7.8192712753179343E-3,7.889080348760933E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",9.057979362995429E-5,2.7581183186327108E-4,63.603912098279523,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.3650990432049082E-2,6.3119544648613399E-2,5.0147184430445961E-2,4.6905522131798036E-2,1.343132089042753E-2,6.4802973262315256E-3,5.5877910587605658E-3,6.5260066776669555E-3,6.5678441641491732E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",7.7140037488148433E-5,2.3488831445705248E-4,55.720628827454405,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.0741296888819489E-2,9.0115678912558991E-2,7.4844616463732278E-2,7.1028531605763959E-2,7.0635240855923638E-3,6.090692254049017E-3,7.1133472786569819E-3,7.158950138922599E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",9.0809252131048343E-5,2.7651052377884223E-4,64.635929439847104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.4574444451132723E-2,6.4034219201961798E-2,5.1172384319053285E-2,4.7876613071847027E-2,1.358269171366434E-2,5.9328961288946502E-3,5.0623019212885168E-3,5.9368386396329506E-3,5.959993663740862E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",7.7335450136676662E-5,2.354833381196147E-4,56.624734460833189,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.2006580693199128E-2,9.1370627529875112E-2,7.6229675505715216E-2,7.2349893593503994E-2,6.4668567804951694E-3,5.5179090942044833E-3,6.4711541171999162E-3,6.4963930934775404E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",9.1039291900895782E-5,2.7721098563441042E-4,65.684691974566491,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.5511296020192775E-2,6.496214843804278E-2,5.2218543207124643E-2,4.8867808630094184E-2,1.3735768484239786E-2,5.4317347961443741E-3,4.5862310298992711E-3,5.4008607060817889E-3,5.4083994053523397E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",7.7531357808340059E-5,2.3607986910773214E-4,57.543509831677405,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.3289644334618033E-2},9.2643187800911048E-2,7.7641415723074217E-2,7.3696930978993963E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.9205909277973683E-3},4.9989918225902055E-3,5.8869381696291505E-3,5.8951553518340506E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",9.1269914411977923E-5,2.7791322191362226E-4,66.750471404745781,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.6461739512031423E-2,6.5903524432402466E-2,5.3286089576620885E-2,4.9879525034985495E-2,1.3890570428159645E-2,4.9729073718238793E-3,4.1549309754044129E-3,4.9132708731160143E-3,4.9078549035664462E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",7.7727761757140896E-5,2.3667791123979136E-4,58.477192966595176,"-","-","-","-","-","-","-",84.015984360902266,null,2052,9.4590739261592949E-2,9.3933608469853713E-2,7.9080364157627661E-2,7.5070156379214451E-2,5.4204690352880293E-3,4.5288747631908105E-3,5.3554652516964564E-3,5.3495618448874266E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",9.1501121140506267E-5,2.7861723711148246E-4,67.833543841250403,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.7425972119428093E-2,6.6858542043981783E-2,5.4375460669309879E-2,5.0912187132196959E-2,1.4047116988106548E-2,4.5528378422109864E-3,3.764191402009294E-3,4.4697006618642154E-3,4.4536355304350935E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",7.7924663240258105E-5,2.3727746834385164E-4,59.426025754340515,"-","-","-","-","-","-","-",84.015984360902266,null,2053,9.5910120497389798E-2,9.5242141812574399E-2,8.0547058418310627E-2,7.6470092810421303E-2,4.9625932480099758E-3,4.1029686281901304E-3,4.8719737214319948E-3,4.8544627281742522E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",9.173291356643185E-5,2.7932303573438219E-4,68.934189875034988,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.8404193896051957E-2,6.7827398955451076E-2,5.5487102665850434E-2,5.1966228563038189E-2,1.4205427825881922E-2,4.1682522652469996E-3,3.410197905774251E-3,4.0661759798313627E-3,4.0414539198255946E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",7.812206351805534E-5,2.3787854425766966E-4,60.39025400847931,"-","-","-","-","-","-","-",84.015984360902266,null,2054,9.7248046691060575E-2,9.6569043686985226E-2,8.204204689486734E-2,7.7897273901036762E-2,4.5433949691192303E-3,3.7171157172939339E-3,4.4321318180161858E-3,4.4051847726098983E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",9.1965293173454756E-5,2.8003062230012876E-4,70.052694649835999,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.9396607797967927E-2,6.8810295714129194E-2,5.6621470868537326E-2,5.3042091946549512E-2,1.4365522824875455E-2,3.8161532540546806E-3,3.0894947983621085E-3,3.6990815156873742E-3,3.6674194990711311E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",7.8319963854088997E-5,2.3848114282872391E-4,61.370127531072079,"-","-","-","-","-","-","-",84.015984360902266,null,2055,9.8604780169211231E-2,9.7914573584116288E-2,8.356588897588553E-2,7.9352244108921485E-2,4.1596070469196019E-3,3.3675493302146985E-3,4.0319988520992386E-3,3.9974872539875334E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",9.219826144903358E-5,2.8074000133797381E-4,71.189347936043603,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.6042154015719497E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.4029227901558422E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.0607646511753742E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8111229456797029E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":7.3729610661151879E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8068965785762217E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2331178991407733E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.936108680426117E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7202565230897111E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":5.9148801110904146E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":5.049010067908327E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":3.7736329932216064E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":2.3214496701565151E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":3.0229247243220042E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":2.6254655190451094E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.8601522429332495E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":1.1553085373733315E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":1.4410222949046603E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":7.1677986834495196E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.034202777183374},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.251185737838814},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":11.463426969740114},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":17.666422330195633},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":39.233894182580094},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":62.427351342133939},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.447816438603889},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.2880273474335821E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.0510656852745384E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.4710771240667316E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.177198908357227E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2395172706480829E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7040985100634434E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3803584616644674E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2350796101677881E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":6.9629968667756373E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":5.9436946519416849E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":4.4423207596204764E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":2.7328105517082498E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":3.5585869854718642E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":3.0906980090199033E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":2.1897712203810215E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":1.3600292101958858E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":1.6963714455617662E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":8.4379326101567762E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.599675221532706},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.612285492364467},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":13.29757528489853},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":22.132493895269086},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":45.51131725179291},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":78.20898576142541},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.594624434282952},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7569050645633916E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5839576235040064E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2479852603356604E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.974388816729933E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":8.1065837307699607E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1260246994747764E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4678362939945468E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3032370402143874E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8998299074989565E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":4.3483295122161945E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":3.7228606735990417E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":2.79034581360015E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":1.7185521578028777E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":2.1585243596025809E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.8787562050602058E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":1.3335054548284042E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":8.2841533726128302E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":1.0057110307246466E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":4.9526591551765425E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.510627378838912},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.47822378840177},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":7.7946439050392478},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":12.671407915167558},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":26.677383209092476},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":44.810041243220546},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4639869726854311},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.5541356787902669E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.3505419511751579E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.7778352852533797E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.4557575518407166E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4973669224275065E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8699415604540559E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6905283738336835E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3408145991738647E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":5.1188535017809038E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":4.3825515849607944E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":3.2847950917700977E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":2.0230796001655476E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":2.5410148761241598E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":2.211671804596874E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":1.5698026214239973E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":9.752105350239822E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":1.1839230253690542E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":5.830270357473826E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.472327759453123},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":21.896718762109742},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":9.0417869298455269},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":15.874739836121917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":30.945764522547272},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":56.13801966950669},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.603682879380312},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.2643752794981687E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1500657689842293E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.8104059276449366E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5274953602314515E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.0195347935708757E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.7498065756327638E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.895083069797762E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8765184761638522E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.208465720360297E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":2.3049524902231614E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":1.9734054091941479E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":1.4791000805188445E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":9.109661686350105E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":1.1441856197640337E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":9.9588676092963787E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":7.0686149938677424E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":4.3912449348537741E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":5.6879728621986238E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":2.733975774388889E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":46.838070646930163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.2648165997019234},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":4.1317668840064981},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":6.7168307154839191},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":14.14108583254443},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":23.752803429545743},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4865707152824701},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.3974189380168809E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.2628537822398684E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.6858062170152553E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.3527638970560988E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9972891674397123E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1556405460795606E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1354051390185989E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4972276351927255E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":2.7133900714907061E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":2.3230928477033517E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":1.741196614786784E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":1.0723893737171343E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":1.3469353115862212E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":1.1723578949663697E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":8.3211735707811058E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":5.1693735373098621E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":6.6958816533802196E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":3.2184362816105997E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.332161950438973},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.60696223610657},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":4.7928495854475379},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":8.4148455203582539},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":16.403659565751539},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":29.757512136534896},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6207757921058787},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"MA1","index":22,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #1 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Massachusetts"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2883498374684179E-2,3.6749652914978601E-2,3.1939358787220512E-2,2.6265707317234314E-2,1.1659735253477918E-2,6.951930992682083E-2,7.2755433441934012E-2,7.1675169181053322E-2,7.3470452740605693E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.1917716562133336E-2,9.2534003845060747E-3,8.7911678570245268E-3,4.8951518532617715E-3,1.1763098540682276E-2,9.0907799352582374E-3,8.1591266320906464E-3,4.624605476152459E-3,4.7536041112152608E-3,4.6922839782637124E-3,57.209291127733678,"-",57.267203407962157,"-",58.275003330256339,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.4208294627072421E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6987531751907024E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.1324853504710201E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.4645830994242443E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5776047820234713E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9303422451708072E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8125934407348122E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0082793487260218E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.4029535936943366E-2},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0893102932640553E-2},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0348962801289274E-2},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.7625727616597584E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3847519602091176E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0701666139785997E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.6049238712971104E-3},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4440855665266758E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5959427597226065E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5237566992120436E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":66.429955953236103},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":67.599003863097352},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5063613394584374E-2,4.1686163312704805E-2,2.880499110742334E-2,2.5316505596489541E-2,1.0977197444145079E-2,5.7482561753384467E-2,5.8437348203795092E-2,5.6688545989689212E-2,6.3154252732476976E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,1.9801083793816791E-2,1.6676227062563085E-2,1.2123718536798521E-2,7.1677913399605378E-3,1.9913260624072657E-2,1.6722971704004119E-2,1.1479811587928719E-2,6.9152024029698386E-3,7.1118818466698232E-3,7.1643875410286146E-3,47.560050582486205,"-",42.321919997025809,"-",43.562461548945684,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.5971242519352324E-2,6.1995308282963693E-2,4.6831592362906349E-2,4.2724947219435074E-2,6.2655992311189068E-2,6.3696709542136659E-2,6.1790515128761249E-2,6.8838135478399912E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,2.3309835842081128E-2,1.9631254498049269E-2,1.4272041461519221E-2,8.4379239654015451E-3,2.3441890406658332E-2,1.9686282289953651E-2,1.3514034201309691E-2,8.1405762687760952E-3,8.3721073098997172E-3,8.4339170132988871E-3,55.169658675683998,"-",49.093427196549932,"-",50.532455396776989,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3215176135090766E-2,4.2068873580539838E-2,2.6201819749474133E-2,2.5068927652627398E-2,1.0067580827871476E-2,5.8174326169014051E-2,6.5658879716414306E-2,5.2705953326688121E-2,7.4094340652544111E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,2.1141966291251878E-2,1.8658960914609338E-2,1.2182099198058315E-2,7.8645653747450427E-3,2.340835691067009E-2,2.0594405063850001E-2,1.2721016939878824E-2,8.3633181289468859E-3,7.8227062282346035E-3,8.6533752259115217E-3,29.620613211469831,"-",53.432996557667664,"-",54.676464606381387,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.2724461496799153E-2,6.1375034129581812E-2,4.2696338359651254E-2,4.136269778324328E-2,6.3410015524225316E-2,7.1568178890891593E-2,5.7449489126090054E-2,8.0762831311273084E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,2.4888322718061715E-2,2.1965328788678119E-2,1.434076717595425E-2,9.2581663591498661E-3,2.7556317755240832E-2,2.4243733641164226E-2,1.4975181141625353E-2,9.8452981013962756E-3,9.2088897718777766E-3,1.0186753315943044E-2,34.359911325304999,"-",61.982276006894487,"-",63.424698943402404,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5330096574197981E-2,4.4231010414597691E-2,2.9398910357356072E-2,2.7858002562419878E-2,9.1241888033513595E-3,4.7998570269761946E-2,5.2738558768050996E-2,4.6540213598124172E-2,5.8671233621490432E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,1.8957081816360903E-2,1.6748338321912401E-2,1.1773014469118034E-2,7.4886644301769816E-3,2.2462418717157307E-2,1.9816323240180431E-2,1.3055471057886944E-2,8.494613601504759E-3,6.130367021905548E-3,7.2312997951433236E-3,32.940873738600693,"-",45.792068803251958,"-",46.698361454926335,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.41035847464511E-2,6.2809740519369633E-2,4.5349392331984796E-2,4.3535435675785911E-2,5.2318441594040525E-2,5.7485029057175591E-2,5.0728832821955352E-2,6.3951644647424574E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,2.2316276714220058E-2,1.971614387255528E-2,1.3859192633045752E-2,8.8156557672043438E-3,2.6442759313837588E-2,2.332777571834041E-2,1.5368900529344514E-2,9.9998591316914041E-3,7.2166680581872119E-3,8.5126861188427223E-3,38.211413536776803,"-",53.11879981177227,"-",54.170099287714542,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5722442660080166E-2,4.4651039112467414E-2,3.023980447776942E-2,2.8363235956668949E-2,7.9669532184234518E-3,4.8396001259876462E-2,5.357310041766964E-2,4.9372411037987181E-2,5.8701893906110816E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,1.7513319910517362E-2,1.5493394411934916E-2,1.1069669023560309E-2,6.9788760391872083E-3,2.0345623881841926E-2,1.7996609715014364E-2,1.1979902746408996E-2,7.7417494091626673E-3,5.1344800096914545E-3,5.930445455154745E-3,32.616590846637109,"-",31.205383312049516,"-",31.792623899460455,"-",0.76900002909103382,15.819989872292117,84.015984360902266,null,2025,6.320315682817447E-2,6.1941900571924738E-2,4.4976995159958261E-2,4.2767898696918778E-2,5.2751641373265344E-2,5.8394679455259911E-2,5.381592803140603E-2,6.3985064357660798E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,2.0616680198661044E-2,1.8238823901729786E-2,1.3031214374535199E-2,8.2155328733311828E-3,2.3950868433704319E-2,2.1185608956514911E-2,1.4102741513072673E-2,9.1135874044662932E-3,6.0443098674087814E-3,6.9813203898081667E-3,37.835245382099046,"-",36.198244641977439,"-",36.879443723374123,"-",0.89204003374559915,19.819283312007563,97.458541858646626]
[null,2026,4.669288866164361E-2,4.4289506884588478E-2,3.1511140074644048E-2,2.7978848163580722E-2,8.9707836266790051E-3,4.4399840318304434E-2,5.1537497124006272E-2,4.5311791147186864E-2,5.5105581774566662E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,1.6264843362177431E-2,1.3987201547032863E-2,1.0492614813433242E-2,6.2666077116523954E-3,2.0299833725170486E-2,1.7443022460700695E-2,1.220358464169847E-2,7.4594527057492222E-3,3.4685295424717738E-3,4.2739266675845761E-3,34.521920063205243,11.667979319551931,15.867867169958357,31.547891829731984,16.077254078505135,31.964186941774646,0.38930261079225653,11.445046596161086,84.015984360902266,null,2026,6.5527275017813386E-2,6.269801398986409E-2,4.7655320581197501E-2,4.3497106543493758E-2,4.839582594695184E-2,5.6175871865166843E-2,4.9389852350433687E-2,6.0065084134277663E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,1.9146973605955277E-2,1.646573366116709E-2,1.2351906158373614E-2,7.3770505981572004E-3,2.3896964261270699E-2,2.0533926040736863E-2,1.4366059840207441E-2,8.7812677252079845E-3,4.0831529773977726E-3,5.0312664730805638E-3,40.045427273318083,14.617644491534659,18.406725917151693,39.523198884288234,18.649614731065956,40.044733400655275,0.45159102851901756,14.338354375670608,97.458541858646626]
[null,2027,4.740281171303827E-2,4.3389320605101291E-2,3.2911992087218594E-2,2.7783531523223128E-2,9.7060669401612589E-3,4.0001107511215155E-2,4.8345906624093563E-2,4.4568112643652617E-2,5.4512253431173704E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,1.6071537073255454E-2,1.3301233189963024E-2,1.0606193078197745E-2,6.0188399830785437E-3,2.0454238466363937E-2,1.6913073925620616E-2,1.2604180325856322E-2,7.3144545662929134E-3,2.2160364997093488E-3,2.7626925039431912E-3,37.293556810406628,21.171153722865039,"-",69.771557926352003,"-",70.576464169070121,"-",8.4217678902350155,84.015984360902266,null,2027,6.7228571950546503E-2,6.2503890218283092E-2,5.0169979087031573E-2,4.413275531109611E-2,4.3601207187224524E-2,5.2697038220261984E-2,4.8579242781581357E-2,5.9418356239979341E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,1.8919413442636323E-2,1.5658211711224473E-2,1.2485610491654388E-2,7.0853784280800625E-3,2.4078729522603627E-2,1.991007062524059E-2,1.4837641079598065E-2,8.6105759154400177E-3,2.6087181674578457E-3,3.2522416156419249E-3,43.260525900071684,26.523221384005321,"-",87.409807770133781,"-",88.41819431101105,"-",10.550790812886428,97.458541858646626]
[null,2028,4.5608493238416252E-2,4.5409666694668692E-2,3.1643210395891651E-2,3.0476489746785237E-2,9.6192358621036405E-3,4.0312640866881411E-2,4.3147027413588626E-2,4.4898922014759868E-2,4.82983480495826E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,1.4665480396700131E-2,1.3067625481980961E-2,9.6631205674856061E-3,6.2333329790066E-3,1.8925199042124682E-2,1.6838585488161448E-2,1.163744137820712E-2,7.6756301372778455E-3,1.6153450818217887E-3,2.0199531313635079E-3,39.579731309022719,31.584625584600129,"-",90.094259823469287,"-",90.925850582028261,"-",4.9400389898076078,84.015984360902266,null,2028,6.5014082697132033E-2,6.4780024089832397E-2,4.8574151734912065E-2,4.7200688186783989E-2,4.3940778544900742E-2,4.7030259880811609E-2,4.893982499608826E-2,5.2645199374045035E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,1.7264203522995396E-2,1.538320871738799E-2,1.1375425532044058E-2,7.3378795828865709E-3,2.227874431238918E-2,1.9822382836663661E-2,1.3699595990425422E-2,9.0357517976034796E-3,1.90158423032061E-3,2.3778888262411218E-3,45.912488318466352,39.569218932387038,"-",112.87008870684232,"-",113.911905609165,"-",6.1888808464309708,97.458541858646626]
[null,2029,4.6379322406407075E-2,4.7111777928866845E-2,3.2730853328571063E-2,3.1484341692601232E-2,9.8467751070055107E-3,3.8393492952184825E-2,3.9291539657867275E-2,4.1185130417284957E-2,4.3447004755639201E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,1.3487032227524823E-2,1.2294962245109377E-2,9.0811415188044257E-3,5.8439707734380146E-3,1.7397949517703959E-2,1.5771405923533557E-2,1.090317170540676E-2,7.1608590652926397E-3,1.0616930302754495E-3,1.29869160968919E-3,43.111952227949743,44.232862985876437,"-",105.34341810818201,"-",106.09650825368441,"-",1.5502012035804009,84.015984360902266,null,2029,6.6189361992789311E-2,6.7051608633828946E-2,5.0122384194360749E-2,4.8654990696497064E-2,4.1848907317881462E-2,4.2827778227075335E-2,4.4891792154840605E-2,4.7357235183646734E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,1.5876934338242225E-2,1.447362955494276E-2,1.069031979593657E-2,6.8795223944912312E-3,2.0480866172241104E-2,1.8566099053183703E-2,1.2835213731604841E-2,8.4297632916624961E-3,1.2498250352402593E-3,1.5288197629261147E-3,50.009864584421699,55.414930748705999,"-",131.97423420593043,"-",132.91770554021582,"-",1.9420920678455265,97.458541858646626]
[null,2030,4.630627498363913E-2,4.6985574722086997E-2,3.3312080528630751E-2,3.1981284154257418E-2,1.6395796298510016E-2,3.5511279670519078E-2,3.735017651185648E-2,4.0862683028656706E-2,4.2421895515882442E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,1.131290334249729E-2,1.0274104224024539E-2,7.7196082446416786E-3,4.9517059525583289E-3,1.5190654794364324E-2,1.3711013094052314E-2,9.7012587877079899E-3,6.3339854014444683E-3,5.7077554503789918E-4,6.8775218881516676E-4,41.026903433426739,46.770669914106477,"-",98.686088237412562,"-",99.236798766739909,"-","-",84.015984360902266,null,2030,7.3812878313345986E-2,7.461254996544682E-2,5.8516112600910122E-2,5.6949499108997839E-2,3.8707294840865797E-2,4.0711692397923563E-2,4.4540324501235816E-2,4.6239866112311866E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,1.3317549814787812E-2,1.2094675492521691E-2,9.0875228255921855E-3,5.8291482473516653E-3,1.7882438823925685E-2,1.6140604614318384E-2,1.1420321844889848E-2,7.4563676145804293E-3,6.7191697161861504E-4,8.0962187667321444E-4,47.591207982775011,58.594295268392592,"-",123.63393134383045,"-",124.32386149497175,"-","-",97.458541858646626]
[null,2031,4.7201482961115843E-2,4.7848111201604884E-2,3.437756379427425E-2,3.2473536140682026E-2,1.6369829733440228E-2,3.2452381748710603E-2,3.4678977758887834E-2,3.6219530633188148E-2,3.8462414320666112E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,7.949752876545875E-3,7.2287759444166922E-3,5.5196377605425621E-3,3.4881913248674601E-3,1.1975288864797153E-2,1.0795723248913577E-2,7.8149338340549896E-3,5.0193032328903452E-3,2.1441947662130195E-4,2.1722907486150793E-4,44.070055599460559,35.167904368369534,"-",22.444972704526457,"-",22.53586419268499,"-","-",84.015984360902266,null,2031,7.4836149304031416E-2,7.5597360068735117E-2,5.9739831660825492E-2,5.7498410307016724E-2,3.5373096106094556E-2,3.780008575718774E-2,3.9479288390175081E-2,4.1924031609526062E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,9.3584490862698051E-3,8.5097150417673319E-3,6.4977175717107049E-3,4.1062988276339748E-3,1.4097310051639209E-2,1.2708725408621066E-2,9.1997401094495359E-3,5.908723765758515E-3,2.524146078785967E-4,2.5572206692696717E-4,51.121264495374248,44.058350592693351,"-",28.119061804230746,"-",28.232930660595756,"-","-",97.458541858646626]
[null,2032,4.9699306996262065E-2,4.7143797234474198E-2,3.7066789824484213E-2,3.1504941220488393E-2,1.5098442280260001E-2,2.9327728630006371E-2,3.2769081679962848E-2,3.1245101791831417E-2,3.5261204422882553E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.6164920560347081E-4,1.3727385488515961E-4,46.822987385823822,26.689102809919582,"-","-","-","-","-","-",84.015984360902266,null,2032,7.6279910448321789E-2,7.3271564356745103E-2,6.1408911233704892E-2,5.4861503057081012E-2,3.1967224206706946E-2,3.5718299031159507E-2,3.4057160953096244E-2,3.8434712820941984E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",1.9029344483640585E-4,1.615987819708099E-4,54.314665367555627,33.436108000267254,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.8997797676421033E-2,4.7894867731256098E-2,3.6832911502901196E-2,3.3172843923602244E-2,7.6494062092200884E-3,2.7197243777408293E-2,2.9268051433843603E-2,3.0750012807113529E-2,3.2870996606112646E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.6196756153165082E-4,1.375442053970824E-4,46.343645895376085,15.849526896218626,"-","-","-","-","-","-",84.015984360902266,null,2033,6.6685088414176738E-2,6.5386719282728573E-2,5.2364584410709188E-2,4.8055952856358462E-2,2.9644995717375042E-2,3.1902176062889531E-2,3.3517513959753747E-2,3.5829386300662784E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",1.9066821343505938E-4,1.6191703859344542E-4,53.758629238636253,19.856287295582696,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.8472318147857983E-2,4.9385017451592746E-2,3.6337153909181769E-2,3.4683936768092963E-2,8.6719656933616183E-3,2.5704885388863605E-2,2.6271383146515139E-2,2.8492790671642371E-2,2.917569129702674E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.6236934467303907E-4,1.3788540299493216E-4,56.052455259473845,6.3899798995800197,"-","-","-","-","-","-",84.015984360902266,null,2034,6.7270250937883719E-2,6.8344680558240278E-2,5.2984735596114087E-2,5.1038568377624348E-2,2.801832507386133E-2,2.8635807629701505E-2,3.1057141832090185E-2,3.1801503513759148E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",1.9114119254910161E-4,1.6231869640563417E-4,65.020848100989653,8.0053668181938491,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.952935937602871E-2,5.031758504702924E-2,3.7311091162218792E-2,3.5329800599438521E-2,1.066140027462531E-2,2.3492811598525034E-2,2.3467952836204269E-2,2.5863346207719698E-2,2.6955467049346579E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.6286411439581563E-4,1.3830556557397142E-4,43.914176500771944,"-","-","-","-","-","-","-",84.015984360902266,null,2035,7.0856562260749933E-2,7.1784461520651752E-2,5.6473216919452882E-2,5.4140841668947948E-2,2.560716464239229E-2,2.5580068591462654E-2,2.8191047366414472E-2,2.9381459083787774E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",1.9172363546675418E-4,1.6281331179367916E-4,50.940444740895451,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.0095237692859437E-2,5.0978102787817184E-2,3.8081539825683186E-2,3.6100403169044372E-2,9.2573425710935978E-3,2.1631465794080696E-2,2.1380077596114391E-2,2.3663768831380813E-2,2.4599475963233808E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.6327668494906666E-4,1.3865592393203101E-4,45.288173415183145,"-","-","-","-","-","-","-",84.015984360902266,null,2036,6.9869857486725515E-2,7.0909166276509783E-2,5.5727332357485636E-2,5.3395138285290432E-2,2.3578297715547959E-2,2.3304284579764689E-2,2.579350802620509E-2,2.6813428799924852E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",1.922093135220413E-4,1.6322575365278693E-4,52.534281161612448,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.0667581230995129E-2,5.1647291129260704E-2,3.8867897730194792E-2,3.6887813881074115E-2,8.0381928518853639E-3,1.991759523708354E-2,1.9477954519777602E-2,2.1651256987693608E-2,2.2449405775752891E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.6369030063409544E-4,1.3900716982472131E-4,46.705160262942599,"-","-","-","-","-","-","-",84.015984360902266,null,2037,6.910843725036693E-2,7.0261751742605155E-2,5.5217849833224773E-2,5.2886895126039897E-2,2.1710178808421059E-2,2.1230970426557586E-2,2.3599870116586034E-2,2.4469852295570652E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",1.926962219064572E-4,1.6363924031766194E-4,54.177985905013408,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.1246463856292244E-2,5.2325263890128142E-2,3.9670493390764013E-2,3.7692399349477518E-2,6.9795995803219038E-3,1.8339515398759991E-2,1.7745057779559932E-2,1.9809901477971695E-2,2.0487258364269456E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.641049640984502E-4,1.3935930550036232E-4,48.166482123031123,"-","-","-","-","-","-","-",84.015984360902266,null,2038,6.8543721877582189E-2,6.9813685277413814E-2,5.491648944556235E-2,5.2587877140159882E-2,1.9990071784648393E-2,1.9342112979720327E-2,2.1592792610989148E-2,2.2331111617053707E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",1.931843637366956E-4,1.6405377443502655E-4,55.873119262716102,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.1831960278532672E-2,5.3012136383284114E-2,4.0489662106012854E-2,3.8514534184673238E-2,6.0604182058413289E-3,1.6886467520694708E-2,1.6166331802458477E-2,1.8125146119229951E-2,1.8696608697663951E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.6452067799638595E-4,1.3971233321296959E-4,49.673526159571892,"-","-","-","-","-","-","-",84.015984360902266,null,2039,6.8150907951805076E-2,6.9540211262318477E-2,5.4798754543114753E-2,5.2473633954113752E-2,1.8406249597557232E-2,1.7621301664679741E-2,1.9756409269960647E-2,2.0379303480453709E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",1.9367374213734556E-4,1.6446935865830782E-4,57.62129034510339,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.2424146061065699E-2,5.3708025435302453E-2,4.1325746098251889E-2,3.9354601167965332E-2,5.2622888185799169E-3,1.5548545265637589E-2,1.4728060465839842E-2,1.658367267544196E-2,1.7062467343273931E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.6493744498888155E-4,1.4006625522226858E-4,51.227722938600095,"-","-","-","-","-","-","-",84.015984360902266,null,2040,6.7908471140318838E-2,6.9419853939670345E-2,5.4843434704094411E-2,5.2523002892161073E-2,1.6947914339544973E-2,1.6053585907765427E-2,1.8076203216231736E-2,1.8598089404168586E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",1.9416436024091141E-4,1.6488599564765458E-4,59.424158608776104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.3023097630560088E-2,5.441304940633665E-2,4.2179094656449714E-2,4.021299142976402E-2,4.569269424915365E-3,1.4316627179799602E-2,1.3417747930451808E-2,1.5173295574948143E-2,1.5571154991154322E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.653552677436567E-4,1.4042107379370913E-4,52.830547786032021,"-","-","-","-","-","-","-",84.015984360902266,null,2041,6.7797734497705722E-2,6.9433985728149877E-2,5.5032174196582982E-2,5.2717677478128583E-2,1.5605123625981567E-2,1.4625345244192471E-2,1.6538892176693475E-2,1.6972558940358214E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",1.946562211878327E-4,1.6530368806995442E-4,61.283435431797137,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.3628892286867604E-2,5.5127328210251118E-2,4.3050064282154639E-2,4.1090104631693797E-2,3.9675175189454147E-3,1.3182314506190675E-2,1.2224010075374006E-2,1.3882865581740338E-2,1.4210187945304924E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.6577414893518901E-4,1.4077679119847992E-4,54.483522188122549,"-","-","-","-","-","-","-",84.015984360902266,null,2042,6.7802493623403098E-2,6.9566452392410161E-2,5.5349097296254986E-2,5.3041832795732491E-2,1.4368722811747836E-2,1.3324170982157667E-2,1.5132323484096969E-2,1.5489104860382368E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",1.9514932812650452E-4,1.6572243859885061E-4,63.200885738222155,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.4241608212999219E-2,5.5850983335016702E-2,4.393901883842953E-2,4.1986349152673616E-2,3.4450135895478188E-3,1.2137873925034171E-2,1.1136475591684011E-2,1.2702181659130382E-2,1.2968173623318351E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.6619409124473113E-4,1.4113340971352314E-4,56.188215235740522,"-","-","-","-","-","-","-",84.015984360902266,null,2043,6.7908691185958381E-2,6.9803247579597355E-2,5.5780482974214937E-2,5.348180022014308E-2,1.3230282578287247E-2,1.2138758394935573E-2,1.3845378008452118E-2,1.4135309249417003E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",1.9564368421329749E-4,1.6614224991475944E-4,65.178329673459004,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.4861324485215315E-2,5.6584137863373948E-2,4.4846329701862121E-2,4.290214227905579E-2,2.991321040297196E-3,1.1176184830883553E-2,1.0145695875531187E-2,1.1621910329072151E-2,1.1834715189681549E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.6661509736032792E-4,1.4149093162154887E-4,57.946245113832916,"-","-","-","-","-","-","-",84.015984360902266,null,2044,6.8104134312633333E-2,7.0132230221401679E-2,5.6314482453669955E-2,5.402578501954234E-2,1.2182041465663073E-2,1.1058808504328995E-2,1.2667882258688645E-2,1.289983955675289E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",1.9613929261257806E-4,1.6656312470488734E-4,67.217644332046177,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.5488121083231139E-2,5.7326916493767623E-2,4.5772375917714166E-2,4.3837910398912133E-2,2.5973777268318943E-3,1.0290690786996289E-2,9.2430629377606467E-3,1.0633511889660774E-2,1.0800324524421343E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.6703716997683361E-4,1.4184935921104987E-4,59.759280637491706,"-","-","-","-","-","-","-",84.015984360902266,null,2045,6.8378249199206195E-2,7.0542879156489754E-2,5.6940873990359631E-2,5.4663621181625877E-2,1.1216852957825957E-2,1.0074938602159106E-2,1.1590527959730245E-2,1.1772353731619264E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",1.9663615649672856E-4,1.6698506566324793E-4,69.320765539490381,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.6122078900538892E-2,5.807944556155599E-2,4.671754435827434E-2,4.4794089200557829E-2,2.2553149477971607E-3,9.4753548259990904E-3,8.4207346168782612E-3,9.729172907547658E-3,9.8563427985592176E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.6746031179592914E-4,1.422086947763161E-4,61.629042836081567,"-","-","-","-","-","-","-",84.015984360902266,null,2046,6.8721868038261205E-2,7.1026080071610542E-2,5.7650849975107381E-2,5.538655856344351E-2,1.0328136760339009E-2,9.1786007323973046E-3,1.0604798469226948E-2,1.0743413650429547E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",1.9713427904616781E-4,1.6740807549067935E-4,71.489689689854615,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,5.6763279754847712E-2,5.8841853060498557E-2,4.7682229884481037E-2,4.5771123875405439E-2,1.9583002738540502E-3,8.7246182921011158E-3,7.6715664455998204E-3,8.9017444516140045E-3,8.9948679915166797E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.6788452552613938E-4,1.4256894061744952E-4,63.557306586932121,"-","-","-","-","-","-","-",84.015984360902266,null,2047,6.9127044009787711E-2,7.1573940505199898E-2,5.8436832102392068E-2,5.6187078108508273E-2,9.5098339383902167E-3,8.362007425703805E-3,9.7029014522592664E-3,9.8044061107531808E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",1.976336634493713E-4,1.6783215689486161E-4,73.726475640841258,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,5.7411806398642969E-2,5.961426866452587E-2,4.866683551088255E-2,4.6769469325243486E-2,1.7004010753897405E-3,8.0333629442567427E-3,6.9890495790343584E-3,8.144685579631071E-3,8.2086887437233056E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.683098138828505E-4,1.4293009904037872E-4,65.545902300145514,"-","-","-","-","-","-","-",84.015984360902266,null,2048,6.958689063843132E-2,7.2179629217828667E-2,5.9292310909359748E-2,5.705873143562544E-2,8.7563656092398499E-3,7.6180640411474517E-3,8.8777072817978683E-3,8.9474707306584043E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",1.9813431290289162E-4,1.6825731259033385E-4,76.033246668168786,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,5.8067742529866163E-2,6.0396823749795076E-2,4.9671772574003577E-2,4.7789590374036135E-2,1.4764660230048438E-3,7.3968760619114345E-3,6.367254245215774E-3,7.4520116311609843E-3,7.4912239907111641E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.6873617958832729E-4,1.4329217235687372E-4,67.596717656118656,"-","-","-","-","-","-","-",84.015984360902266,null,2049,7.0095442308439754E-2,7.2837236720540072E-2,6.021170647639832E-2,5.7996001590596646E-2,8.0625949074834644E-3,6.9403071272851943E-3,8.1226926779654728E-3,8.1654341498751688E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.9863623061137892E-4,1.6868354529851176E-4,78.412192481097634,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,5.8731172802716898E-2,6.1189651417034994E-2,5.0697460904188363E-2,4.8831961984342601E-2,1.2820221938451102E-3,6.8108183154347197E-3,5.800778226675532E-3,6.8182469179459771E-3,6.8364678733758687E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.691636253717307E-4,1.4365516288456076E-4,69.711699397429456,"-","-","-","-","-","-","-",84.015984360902266,null,2050,7.0647533149952799E-2,7.3541654174728063E-2,6.1190247503005009E-2,5.8994182174562572E-2,7.4237919638238453E-3,6.3228482670763305E-3,7.4318891405611154E-3,7.4517499819796978E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",1.9913941978760141E-4,1.6911085774770496E-4,80.865571301018164,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,5.9402182838578191E-2,6.199288651418456E-2,5.1744329000992302E-2,4.9897069478457005E-2,1.1131857285591172E-3,6.271194182192916E-3,5.2846999254594126E-3,6.2383814377967028E-3,6.2389394632509799E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.695921539691352E-4,1.440190729469371E-4,71.89285517678799,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":7.1238691877234042E-2},7.4288468244157857E-2,6.222386633962794E-2,6.0049272429699388E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":6.8356016585902788E-3},5.7603229187507604E-3,6.799835767198407E-3,6.8004440149435682E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",1.9964388365246598E-4,1.6953925267313436E-4,83.39571200507406,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.0080859237066686E-2,6.2806665659328381E-2,5.2812814212195268E-2,5.0985408764371673E-2,9.6658425432641663E-4,5.7743247065694279E-3,4.8145356038126787E-3,5.7078312697966174E-3,5.6936368819487269E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.7002176812354634E-4,1.4438390487338598E-4,74.14225546280683,"-","-","-","-","-","-","-",84.015984360902266,null,2052,7.1865050478067974E-2,7.507386979835444E-2,6.3309107874789342E-2,6.1157886181611394E-2,6.294013930160677E-3,5.2478438081558203E-3,6.2215360840783135E-3,6.2060642013241126E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.0014962543503877E-4,1.6996873281694999E-4,86.005016336855917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.0767289587209068E-2,6.3631127263933412E-2,5.3903362916511412E-2,5.2097486566669085E-2,8.3928952441842091E-4,5.316822418220634E-3,4.3862004290366281E-3,5.22240233774076E-3,5.1959954307033368E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.7045247058491834E-4,1.4474966099919148E-4,76.462035505399513,"-","-","-","-","-","-","-",84.015984360902266,null,2053,7.2523264930207887E-2,7.5894574643247795E-2,6.4443050453462603E-2,6.2317172814428216E-2,5.7953364358604917E-3,4.7809584676499249E-3,5.692418548137429E-3,5.6636350194666377E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.0065664837256588E-4,1.7039930092824823E-4,88.695961186263432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.1461562478746158E-2,6.4466411556390629E-2,5.5016430710071833E-2,5.323382066244995E-2,7.2875892882134626E-4,4.8955682375693959E-3,3.9959729840705182E-3,4.7782572553536559E-3,4.7418493795216158E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.7088426411017164E-4,1.4511634366555344E-4,78.854397362672913,"-","-","-","-","-","-","-",84.015984360902266,null,2054,7.3210446360988474E-2,7.6747754695191558E-2,6.5623237242905072E-2,6.3524748694844577E-2,5.3361693789506417E-3,4.3556105526368653E-3,5.2083004083354851E-3,5.1686158236785617E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.0116495571049407E-4,1.7083095976308955E-4,91.471100940700566,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.2163767513566219E-2,6.5312660605865769E-2,5.6152482596757952E-2,5.4394940122407295E-2,6.3278470764287264E-4,4.5076902110864842E-3,3.6404629354633848E-3,4.3718849911929588E-3,4.3273970960798006E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.7131715146321053E-4,1.4548395521960246E-4,81.321611991237404,"-","-","-","-","-","-","-",84.015984360902266,null,2055,7.3924101274807363E-2,7.7630978223062391E-2,6.6847616670740656E-2,6.4778637669935066E-2,4.9133823300842681E-3,3.9681045996550895E-3,4.7653546404003251E-3,4.7168628347269833E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.0167455070249147E-4,1.7126371208451603E-4,94.333069909835388,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5436586227389386E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3599308400692711E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.083790700630977E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8209189059573748E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":1.0419716436780078E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8243103293643716E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2516734018726488E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9556260688940632E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7413477123800967E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":1.6149750271508213E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":1.3999730675556134E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.0369132528551395E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":6.3796517118680403E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":1.9021554487189257E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":1.6486490454053735E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.144287570253052E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":7.2042389402701959E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":4.0383685386773628E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":4.5215883611800321E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":39.594560665846288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.652087850962488},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":25.08348617526104},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":39.877147857931298},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":25.613834977059192},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":40.216625814398284},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68781780937608417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.424547647809241},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.5754039496260297E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.3591196038672984E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.8568474317205373E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.5473947550307744E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2584982590071647E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.7243240080411886E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.4016324150945288E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2580690064943045E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.901148601961947E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":1.6480482951264686E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":1.2206542812610703E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":7.5101259952110562E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":2.2392173942319196E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":1.9407896562512059E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":1.3470553277018927E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":8.4808300804860761E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":4.7539674437309908E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":5.3228138187811349E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":45.929690372381678},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":19.608935659685802},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":29.096843963302806},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":49.958090836416339},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":29.712048573388657},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":50.383388820278178},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79786865887625757},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.565473293175415},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.6504869478808962E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5169776345854805E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.2610596519462735E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9876470096651144E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":1.0835530292737847E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1658716719329872E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.5098404285307869E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3474046226795272E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.9469517165120901E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.1498201761449202E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":9.9893868814239228E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":7.4095707908844056E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":4.5647665845969659E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":1.3712730130134269E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.1912274478587989E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":8.2889580698113485E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":5.225035379965123E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":2.8012286803000817E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":3.1237431283432102E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":42.101022691098045},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.249479468673904},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":17.05570621675686},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":28.622256969991913},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":17.416320897374881},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":28.859192188396186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46768692379537946},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.44816518232345},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.7501118611064906E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.5929446974951275E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":5.1144780483322536E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.7926166858388734E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.5408001224069551E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.9157260670985581E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.7386710387206848E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3921773709981767E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":1.3535683113578003E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.1759506236812248E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":8.7225467350291238E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":5.3736432233875489E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":1.6142625909194065E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":1.4023129516193781E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":9.7577614397819229E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":6.1509116492949444E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":3.2976064024492556E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":3.6772704106856268E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.83718632167372},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.35734787835467},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":19.784619211437956},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":35.857963532005883},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":20.202932240954858},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":36.154795973622754},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54251683160264008},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.583861340414817},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.0127836844657422E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.0179471642231847E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.7951320093963362E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.5589093313901775E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":7.7194036309496533E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.8229342998446223E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.9650233399967609E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.9546829566102117E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.2891428094497313E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":6.0949403003345785E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":5.2951511847145116E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":3.9276482147806184E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":2.4196809549264747E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":7.26881239621191E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":6.3144310123013636E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":4.3937917976757807E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":2.7696747168584738E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":1.5629422109310481E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":1.7221271148034883E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":48.832995804398671},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.6134866414622024},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":9.0408494587136534},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":15.172020035152755},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":9.2320032578372846},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":15.297614109876902},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24791040711575515},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4781839370973797},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":6.8097771487884637E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":6.8158555971589263E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.3763575968967602E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.0982762603479108E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.0769983868306389E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.2318754405964691E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.2206044227051298E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.5851656623002062E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":7.1749637215538656E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":6.2334519746459257E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":4.6236274784397444E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":2.8484484201394462E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":8.5568459528206613E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":7.433348187681166E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":5.1723717042239294E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":3.2604610766857963E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":1.839895570708029E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":2.0272880395466658E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":56.646275133102463},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":10.79097606442385},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":10.487385372107838},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":19.007506700039375},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":10.709123779091248},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":19.16485095685379},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28757607225427601},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6102688363955968},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12,"DRIPE and Reliability measure vintage is 2021. Assumed measure life is 5 years."]

{"sheet":"MA2","index":23,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #2 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Massachusetts"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2578537764692566E-2,3.6513568880759441E-2,3.1600586648589175E-2,2.6009257579713393E-2,9.3122813844704559E-3,7.002566193943309E-2,7.3285356138096849E-2,7.2197223646314188E-2,7.4005583363333405E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.1753788662079186E-2,9.132125442216657E-3,8.6378929061987544E-3,4.8142184141157221E-3,1.1694682997288172E-2,9.0434704483774286E-3,8.0794773420106974E-3,4.5859100421245238E-3,4.6389312012469442E-3,4.6124930946930716E-3,55.572000000000003,"-",55.907867282557561,"-",57.395268678279777,"-",1.9118766691017512,26.559144674184509,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.1085872302394713E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.394619093222864E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.8162628248517803E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.1580515668637234E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.6327971513982074E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.9881038190525569E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8694973774482466E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0666085866033424E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.383656001299962E-2},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.075033807057745E-2},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0168527529177174E-2},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6672979170970285E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3766980824407637E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.064597341182991E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.5111607270149945E-3},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.3985333015889895E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4609498101079032E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4298268710726849E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":64.463520000000003},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":64.853126047766764},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":66.57851166680453},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2177769361580313},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":33.273296447818353},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.4813331352923737E-2,4.1482739896726566E-2,2.8469811697536485E-2,2.5118055867583935E-2,8.3421062774226944E-3,5.7742067859425185E-2,5.8701164711221707E-2,5.6944467496632636E-2,6.3439363794103448E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,1.9418813354300027E-2,1.6361518655086203E-2,1.1804593839099167E-2,7.0127413367652696E-3,1.9831153673751302E-2,1.6664123620721588E-2,1.1349624851385947E-2,6.8708112557491E-3,6.7797582330191468E-3,6.9287510707740294E-3,44.705882352941174,"-",40.429062952449975,"-",42.296466087089222,"-",1.1240235774493952,21.56033575617019,84.015984360902266,null,2022,6.2574581178443819E-2,5.8653808916208514E-2,4.3334989840121955E-2,3.9389302877101816E-2,6.2938853966773456E-2,6.3984269535231661E-2,6.2069469571329576E-2,6.9148906535572763E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,2.2859827080681995E-2,1.9260779760767479E-2,1.3896367867387542E-2,8.2553991016400766E-3,2.3345234104740036E-2,1.9617006326313455E-2,1.3360778375051539E-2,8.0883190102678422E-3,7.9811313919101404E-3,8.1565257605151886E-3,51.858823529411758,"-",46.89771302484197,"-",49.063900661023496,"-",1.3038673498412983,27.010788635330012,97.458541858646626]
[null,2023,4.2841898320837443E-2,4.1834151955460114E-2,2.5833081824093249E-2,2.491872422864937E-2,8.7011359392608952E-3,5.8444744649400575E-2,6.5964089516785854E-2,5.2950952534148089E-2,7.4438761986214408E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,2.0400457856279759E-2,1.8062035289459856E-2,1.1682723982798387E-2,7.6137823089124307E-3,2.3233000490461134E-2,2.0511461725042354E-2,1.254079820811462E-2,8.3230604788796306E-3,7.2581575011755398E-3,8.2441533425494026E-3,23.079584775086502,"-",50.06746963911975,"-",52.381989265053491,"-",1.2249452364992244,11.197678002070127,84.015984360902266,null,2023,6.0676459930987775E-2,5.9490140909665583E-2,4.0653681151020499E-2,3.9577299389663964E-2,6.3704771667846632E-2,7.1900857573296589E-2,5.7716538262221423E-2,8.1138250564973716E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,2.4015418988412536E-2,2.1262627942752146E-2,1.3752902672550263E-2,8.9629445340517148E-3,2.734988817737085E-2,2.4146092742719862E-2,1.4763027650592533E-2,9.7979067957371015E-3,8.5443030103838462E-3,9.705017314849157E-3,26.772318339100341,"-",58.078264781378905,"-",60.763107547462049,"-",1.4209364743391002,14.028451000993455,97.458541858646626]
[null,2024,4.4307250250788945E-2,4.3537449407983507E-2,2.8569540856793162E-2,2.7433499001556599E-2,7.3659898990966737E-3,4.8732297736357386E-2,5.3544743804382261E-2,4.7251647976820126E-2,5.9568108160985726E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,1.7713416567773116E-2,1.5742032276533556E-2,1.0874880640296271E-2,7.0251405464762731E-3,2.1968515665910411E-2,1.9510590999926667E-2,1.2628314086283957E-2,8.3393099862005358E-3,5.4944362343951501E-3,6.7645573386987748E-3,29.524843386027996,"-",42.151779025367212,"-",44.191218350243936,"-",1.1568749408536245,14.227093064589655,84.015984360902266,null,2024,6.0829738304445366E-2,5.99235287522948E-2,4.2303306805833517E-2,4.0965958333849035E-2,5.3118204532629554E-2,5.8363770746776671E-2,5.1504296294733944E-2,6.4929237895474445E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,2.0852233983582515E-2,1.8531520395935305E-2,1.2801909489756772E-2,8.2699954513118703E-3,2.5861336641909739E-2,2.2967867725113673E-2,1.4866051342373477E-2,9.8170357157552728E-3,6.4680503351299719E-3,7.9632368991161984E-3,34.24881832779247,"-",48.896063669425963,"-",51.261813286282965,"-",1.3419749313902043,17.823702191317921,97.458541858646626]
[null,2025,4.3671801656779953E-2,4.3327694319338229E-2,2.9191197556202433E-2,2.758781983784114E-2,7.5959166227030422E-3,4.9716669023654868E-2,5.5035044894184433E-2,5.0719723832028808E-2,6.0303796892645672E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,1.5707733425332562E-2,1.4099029402642911E-2,9.9913133431626892E-3,6.3538042233617703E-3,1.9299733016423577E-2,1.7345923321961398E-2,1.1413252299600765E-2,7.4458587079659416E-3,4.4635353423514504E-3,5.4324139877297119E-3,32.269917829146522,"-",28.262581371157687,"-",29.747548757687746,"-",0.76090805730361244,15.653520552541298,84.015984360902266,null,2025,6.035235795860739E-2,5.9947274800971E-2,4.3305790811407535E-2,4.1418294561352612E-2,5.4191169235783807E-2,5.9988198934661036E-2,5.5284498976911407E-2,6.5731138612983783E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,1.8491143788301495E-2,1.6597377412791235E-2,1.176177406757112E-2,7.4796983317414771E-3,2.2719645706933838E-2,2.0419620934612959E-2,1.3435680607090023E-2,8.7652648710175082E-3,5.2544738050161284E-3,6.3950377463554177E-3,37.433104681809965,"-",32.784594390542914,"-",34.507156558917785,"-",0.8826533464721904,19.610730548223739,97.458541858646626]
[null,2026,4.3915196463237202E-2,4.2033713070612641E-2,2.9833421790815589E-2,2.6618546854727591E-2,7.6596562178354102E-3,4.6365282610878356E-2,5.3818901196064813E-2,4.731760265539272E-2,5.7544933812775964E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,1.4066032582542359E-2,1.2202125274317695E-2,9.110462889951456E-3,5.4609490626079497E-3,1.8993981667333158E-2,1.6480341073449426E-2,1.1419335496750525E-2,7.0135135341031106E-3,2.922700025784002E-3,3.86628343860647E-3,32.269739686464646,10.906770382980689,14.149160484446076,28.130824367494032,14.8780664185005,29.580007506935377,0.39198293861095179,10.641534343886388,84.015984360902266,null,2026,6.071391657615869E-2,5.8499034326361055E-2,4.4136851431783961E-2,4.0352300657021174E-2,5.0538158045857408E-2,5.8662602303710648E-2,5.1576186894378068E-2,6.2723977855925803E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,1.6558533556168868E-2,1.4364341872926793E-2,1.0724836914050856E-2,6.4286292365020791E-3,2.2359715218784597E-2,1.9400657511664667E-2,1.3442841746774721E-2,8.256308132346183E-3,3.4406024703529277E-3,4.5513888639275371E-3,37.432898036298987,13.664001935798206,16.413026161957447,35.242296767596521,17.258557045460581,37.057833404688637,0.45470020878870404,13.331714226020866,97.458541858646626]
[null,2027,4.3224369898538145E-2,4.0305012328646209E-2,3.0688356714590897E-2,2.6287614796864343E-2,9.037873818197149E-3,4.2502319745017135E-2,5.1368907251476886E-2,4.7354893198428873E-2,5.7920826934693283E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,1.3421465204466278E-2,1.1281497894095195E-2,9.0316743271410867E-3,5.1705330411728435E-3,1.8755734484077795E-2,1.5759277881256185E-2,1.1705818088783295E-2,6.856188880541801E-3,1.8401455470309783E-3,2.4810643104000662E-3,39.900803860761798,22.65126001514427,"-",61.294786237287873,"-",64.65522092551592,"-",9.0415569636099971,84.015984360902266,null,2027,6.1523113303340801E-2,5.8086445572064008E-2,4.6765718583198092E-2,4.1585165197650396E-2,4.632752852206868E-2,5.5992108904109814E-2,5.1616833586287478E-2,6.3133701358815686E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,1.5799748838697704E-2,1.3280579320928866E-2,1.0632087017910487E-2,6.0867514960686719E-3,2.2079250634656381E-2,1.8551821921814784E-2,1.3780089054115697E-2,8.0711055501738096E-3,2.1662193379648679E-3,2.9207089062029583E-3,46.284932478483682,28.377498546972742,"-",76.79010819807425,"-",81.000060775486347,"-",11.327262564010605,97.458541858646626]
[null,2028,4.0075233669991495E-2,4.0900146190892245E-2,2.8762426516581688E-2,2.8005569929471258E-2,8.6864972034683009E-3,4.3870384995663932E-2,4.6954916952803245E-2,4.8861422926425736E-2,5.2560861259042559E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,1.1701124443891134E-2,1.0649533007027197E-2,7.9850116707183179E-3,5.1563079926666318E-3,1.695345898229219E-2,1.5252159371236165E-2,1.0662634598498789E-2,7.0059993621054617E-3,1.3253754190751339E-3,1.802201722541637E-3,39.567525490064114,31.574885341071166,"-",78.030064514965204,"-",82.497103161509813,"-",4.9400389898076078,84.015984360902266,null,2028,5.740230958423688E-2,5.8373396603841242E-2,4.4084873003242854E-2,4.3193901428896453E-2,4.7818719645273691E-2,5.1180859478555545E-2,5.3258950989804058E-2,5.7291338772356391E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,1.3774563695348645E-2,1.2536630255872419E-2,9.3999557387696043E-3,6.0700057689671598E-3,1.9957611913954371E-2,1.7954842011819214E-2,1.2552053449352778E-2,8.2474624490705504E-3,1.5602319433352481E-3,2.1215518677760153E-3,45.898329568474367,39.55701635529396,"-",97.7560648243484,"-",103.3523708407395,"-",6.1888808464309708,97.458541858646626]
[null,2029,3.9264599980900962E-2,4.0870813201671047E-2,2.9142603690401434E-2,2.8165430764153926E-2,8.6405871375678893E-3,4.2988441809100914E-2,4.399396710988987E-2,4.6114183581802352E-2,4.8646759961214758E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,1.0344471136461678E-2,9.6463704451580645E-3,7.3242908261298813E-3,4.6777514187172292E-3,1.5252944190331665E-2,1.3940027862433703E-2,9.8224235046846589E-3,6.3850982324080239E-3,8.6925280925386384E-4,1.154311064133155E-3,40.928062952995106,41.992192589772976,"-",90.008820347586649,"-",95.415686443691229,"-",1.4616138186368997,84.015984360902266,null,2029,5.6393986275861535E-2,5.8284820479352087E-2,4.4478372242685499E-2,4.3328044273906935E-2,4.6857401571919997E-2,4.7953424149779961E-2,5.026446010416457E-2,5.3024968357724092E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,1.2177511421842689E-2,1.1355707288040076E-2,8.6221551605200966E-3,5.5066489701139235E-3,1.7955765900858438E-2,1.6410200799656958E-2,1.1562956949714782E-2,7.5165376391907275E-3,1.0232844070536488E-3,1.3588549846975501E-3,47.476553025474317,52.607818876467583,"-",112.76305013145655,"-",119.53677197665637,"-",1.8311097919883079,97.458541858646626]
[null,2030,3.939816902050889E-2,4.1337499794837466E-2,3.0706563198079767E-2,2.9120690291330954E-2,8.5112655814952431E-3,3.937497519871435E-2,4.1413947553201616E-2,4.5308621534752049E-2,4.7037479339473949E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,8.6608093282913232E-3,8.1043954861279854E-3,6.4241276318630176E-3,4.0069319287596682E-3,1.3539556473438893E-2,1.2378057869530671E-2,9.1308670525148319E-3,5.7988250142656534E-3,4.7786239498693808E-4,6.1805991667943691E-4,45.207448367997287,51.536491139516905,"-",83.230400176861821,"-",88.497130979251637,"-","-",84.015984360902266,null,2030,5.639898641347927E-2,5.8681966601018876E-2,4.6167228039315708E-2,4.4300338453490996E-2,4.2918722966598648E-2,4.5141202832989766E-2,4.9386397472879734E-2,5.1270852480026607E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,1.0195504741264547E-2,9.5404943662698652E-3,7.5624830482291447E-3,4.716960266535882E-3,1.5938765880532266E-2,1.4571449724011507E-2,1.0748856694220462E-2,6.8263768067935281E-3,5.6253961137862365E-4,7.2758013391503317E-4,52.440640106876849,64.564916099586767,"-",104.27104534157249,"-",110.86920569080645,"-","-",97.458541858646626]
[null,2031,3.9421771287347321E-2,4.1564657370930826E-2,3.1365869020118772E-2,2.926879574919037E-2,8.5070021543505753E-3,3.6754156612842689E-2,3.9275902446639192E-2,4.1020665652336676E-2,4.3560858201292824E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,5.9443427704493883E-3,5.6016752800835973E-3,4.5426347998466553E-3,2.7765166978659345E-3,1.0744924456632389E-2,9.825387039298002E-3,7.4806505405596805E-3,4.638475483704994E-3,2.0173283315717149E-4,2.0771111782212881E-4,45.775075769250307,36.52851046386175,"-",18.773448511242432,"-",19.863758737401231,"-","-",84.015984360902266,null,2031,5.6421752095566775E-2,5.8944357593161273E-2,4.6938343946585318E-2,4.446966929204841E-2,4.0062030707998533E-2,4.2810733666836721E-2,4.4712525561046983E-2,4.7481335439409182E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,6.9976803093730203E-3,6.5942921397144118E-3,5.3475896863794834E-3,3.2685154567277785E-3,1.264892507034765E-2,1.156644562266161E-2,8.8062218163468559E-3,5.4604133394175192E-3,2.3747989119262232E-4,2.4451752790021007E-4,53.099087892330353,45.762917909126003,"-",23.51937629488452,"-",24.885316946216264,"-","-",97.458541858646626]
[null,2032,4.0894662841849158E-2,4.022018034462263E-2,3.2882686856945446E-2,2.7879687352593347E-2,7.4999336847411365E-3,3.4344102480596439E-2,3.8374083230578324E-2,3.6589433552566684E-2,4.1292472170848631E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.6164920560347081E-4,1.3727385488515961E-4,46.343645895388235,26.415878160371296,"-","-","-","-","-","-",84.015984360902266,null,2032,5.6970119031102107E-2,5.6176118235367035E-2,4.7538420901673456E-2,4.1648889885150156E-2,3.7435071703850124E-2,4.1827750721330374E-2,3.9882482572297692E-2,4.500879466622501E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",1.9029344483640585E-4,1.615987819708099E-4,53.75862923865035,33.09381215931316,"-","-","-","-","-","-",97.458541858646626]
[null,2033,4.0061202773285218E-2,4.0793741164050774E-2,3.2812870268246974E-2,2.9239729145056754E-2,7.9218579652202345E-3,3.21178733713968E-2,3.4563339486649088E-2,3.6313422992078487E-2,3.881814330993745E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.6196756153165082E-4,1.375442053970824E-4,48.247352001698843,16.500594384581007,"-","-","-","-","-","-",84.015984360902266,null,2033,5.6485659101368622E-2,5.7348003294977842E-2,4.7952922076437608E-2,4.3746620346218082E-2,3.5008481974822515E-2,3.7674040040447505E-2,3.9581631061365551E-2,4.2311776207831824E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",1.9066821343505938E-4,1.6191703859344542E-4,55.966928321970656,20.671944645003087,"-","-","-","-","-","-",97.458541858646626]
[null,2034,3.8435328177801521E-2,4.0944120949960791E-2,3.2035456143456591E-2,2.9888214574159598E-2,8.4607208279910695E-3,3.1334126124521605E-2,3.2024684044503697E-2,3.4732568655280995E-2,3.556502108611654E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.6236934467303907E-4,1.3788540299493216E-4,53.681584968164771,6.119700686370785,"-","-","-","-","-","-",84.015984360902266,null,2034,5.5206028889619042E-2,5.8159379741004942E-2,4.7672099530788194E-2,4.5144366755411773E-2,3.4154197475728551E-2,3.490690560850903E-2,3.7858499834256286E-2,3.8765872983867029E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",1.9114119254910161E-4,1.6231869640563417E-4,62.270638563071131,7.6667610198853193,"-","-","-","-","-","-",97.458541858646626]
[null,2035,4.0646070667816843E-2,4.2302468281108764E-2,3.492779976225116E-2,3.2840776967423185E-2,8.0888200381491401E-3,2.7990463458050285E-2,2.796084553533237E-2,3.0814832183625591E-2,3.2116037379143848E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.6286411439581563E-4,1.3830556557397142E-4,46.261844953901658,"-","-","-","-","-","-","-",84.015984360902266,null,2035,5.7370713339063163E-2,5.9320624609430411E-2,5.063916482903124E-2,4.8182321594959748E-2,3.0509605169274812E-2,3.0477321633512286E-2,3.3588167080151894E-2,3.5006480743266795E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",1.9172363546675418E-4,1.6281331179367916E-4,53.663740146525917,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,4.0717509057586497E-2,4.2406367920822349E-2,3.5644252117729765E-2,3.3537875315883446E-2,8.0372068138878251E-3,2.624001775282004E-2,2.5930698405795503E-2,2.8714619371480309E-2,2.9840296691750305E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.6327668494906666E-4,1.3865592393203101E-4,47.128635812039605,"-","-","-","-","-","-","-",84.015984360902266,null,2036,5.7394051523899578E-2,5.9382176177700821E-2,5.1421813454300226E-2,4.8942186683166744E-2,2.8601619350573846E-2,2.82644612623171E-2,3.1298935114913537E-2,3.2525923394007832E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",1.922093135220413E-4,1.6322575365278693E-4,54.669217541965935,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,4.0789073005459281E-2,4.2510522749785437E-2,3.6375400617287432E-2,3.4249770698771609E-2,7.9859229238070321E-3,2.4599040051631643E-2,2.4047953734541192E-2,2.6757548466777997E-2,2.7725814867494765E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.6369030063409544E-4,1.3900716982472131E-4,48.01166740576646,"-","-","-","-","-","-","-",84.015984360902266,null,2037,5.7417925207932305E-2,5.9444415846953057E-2,5.2222150072576405E-2,4.9719858532499585E-2,2.6812953656278494E-2,2.6212269570649902E-2,2.916572782878802E-2,3.0221138205569296E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",1.926962219064572E-4,1.6363924031766194E-4,55.693534190689093,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,4.0860762732112588E-2,4.261493339477164E-2,3.7121546713838854E-2,3.4976777206959277E-2,7.934966266487908E-3,2.3060684530091281E-2,2.2301909102817798E-2,2.493386350310043E-2,2.576116511197811E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.641049640984502E-4,1.3935930550036232E-4,48.9112440316608,"-","-","-","-","-","-","-",84.015984360902266,null,2038,5.7442332177152514E-2,5.950734188123475E-2,5.3040527080440672E-2,5.0515704416942031E-2,2.5136146137799499E-2,2.4309080922071402E-2,2.717791121837947E-2,2.8079669972056142E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",1.931843637366956E-4,1.6405377443502655E-4,56.737043076726522,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,4.093257845861166E-2,4.2719600484094004E-2,3.7882998043815924E-2,3.5719215598402333E-2,7.8843347539203565E-3,2.1618533482615214E-2,2.0682639160102188E-2,2.3234473440761565E-2,2.3935730332839907E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.6452067799638595E-4,1.3971233321296959E-4,49.827675687792187,"-","-","-","-","-","-","-",84.015984360902266,null,2039,5.7467270233792694E-2,5.9570952562190513E-2,5.3877304169495155E-2,5.1330099474754282E-2,2.3564201496050586E-2,2.2544076684511385E-2,2.5325576050430107E-2,2.6089946062795501E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",1.9367374213734556E-4,1.6446935865830782E-4,57.800103797838936,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,4.1004520406410283E-2,4.2824524647608782E-2,3.8660068554006395E-2,3.647741343966053E-2,7.834026311417476E-3,2.0266570549070561E-2,1.9180939203673131E-2,2.1650906848123534E-2,2.2239645764315353E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.6493744498888155E-4,1.4006625522226858E-4,50.76127818054789,"-","-","-","-","-","-","-",84.015984360902266,null,2040,5.7492737196226842E-2,5.9635246188965714E-2,5.4732848475576988E-2,5.2163426874969034E-2,2.2090561898486911E-2,2.0907223732003714E-2,2.3599488464454654E-2,2.4241213883103737E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",1.9416436024091141E-4,1.6488599564765458E-4,58.883082689435547,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,4.1076588797351453E-2,4.2929706516719221E-2,3.9453078630994336E-2,3.7251705250421083E-2,7.7840388775305492E-3,1.8999155615747502E-2,1.7788272854690517E-2,2.0175269671648635E-2,2.0663745657413024E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.653552677436567E-4,1.4042107379370913E-4,51.712373233461143,"-","-","-","-","-","-","-",84.015984360902266,null,2041,5.75187308988711E-2,5.9700221078110835E-2,5.5607534731035503E-2,5.3016077987424672E-2,2.0709079621164778E-2,1.9389217411612664E-2,2.1991043942097013E-2,2.25234827665802E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",1.946562211878327E-4,1.6530368806995442E-4,59.986352950814918,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,4.1148783853668089E-2,4.3035146724379372E-2,4.0262355233255658E-2,3.8042432651089961E-2,7.7343704039645692E-3,1.7811001285954819E-2,1.649672353334632E-2,1.8800205884171691E-2,1.919951374762378E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.6577414893518901E-4,1.4077679119847992E-4,52.681288598078503,"-","-","-","-","-","-","-",84.015984360902266,null,2042,5.7545249192085174E-2,5.976587556348649E-2,5.6501745420135661E-2,5.3888452556410199E-2,1.9413991401690756E-2,1.7981428651347491E-2,2.0492224413747144E-2,2.0927469984909922E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",1.9514932812650452E-4,1.6572243859885061E-4,61.110294773771059,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,4.122110579798368E-2,4.314084590509789E-2,4.1088232025963289E-2,3.8849944513516109E-2,7.6850188554943126E-3,1.6697150822078947E-2,1.5298949457248868E-2,1.7518860815225062E-2,1.7839037232485165E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.6619409124473113E-4,1.4113340971352314E-4,53.668358166904461,"-","-","-","-","-","-","-",84.015984360902266,null,2043,5.7572289942074292E-2,5.9832207996169146E-2,5.7415870937651908E-2,5.4780958877999074E-2,1.8199894396066053E-2,1.6675854908401268E-2,1.909555828859532E-2,1.9444550583408833E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",1.9564368421329749E-4,1.6614224991475944E-4,62.255295473609173,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,4.1293554853313007E-2,4.3246804694941854E-2,4.1931049518557487E-2,3.9674597114914958E-2,7.6359822098809402E-3,1.5652957467085261E-2,1.4188141907229827E-2,1.6324846980618594E-2,1.6574964010293111E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.6661509736032792E-4,1.4149093162154887E-4,54.673922088462291,"-","-","-","-","-","-","-",84.015984360902266,null,2044,5.7599851030791925E-2,5.98992167443574E-2,5.835030975071772E-2,5.5694013981149738E-2,1.7061723639122936E-2,1.5465074678880513E-2,1.7794083208874267E-2,1.8066710771219494E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",1.9613929261257806E-4,1.6656312470488734E-4,63.421749622616254,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,4.1366131243062806E-2,4.3353023731540596E-2,4.2791155205138078E-2,4.0516754295059271E-2,7.587258457789136E-3,1.4674065059195147E-2,1.3157986523336787E-2,1.5212212240935502E-2,1.5400462948876261E-2,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.6703716997683361E-4,1.4184935921104987E-4,55.698326884510713,"-","-","-","-","-","-","-",84.015984360902266,null,2045,5.7627930355842925E-2,5.9966900193278973E-2,5.9305468563997925E-2,5.6628043812653156E-2,1.5994730914522713E-2,1.4342205310437098E-2,1.6581311342619698E-2,1.6786504614275125E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",1.9663615649672856E-4,1.6698506566324793E-4,64.61005918603243,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,4.1438835191032475E-2,4.3459503654089543E-2,4.3668903707736448E-2,4.1376787616806597E-2,7.5388456027047704E-3,1.3756389858867237E-2,1.2202627410999435E-2,1.4175410130214838E-2,1.4309186969722797E-2,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.6746031179592914E-4,1.422086947763161E-4,56.741925569456825,"-","-","-","-","-","-","-",84.015984360902266,null,2046,5.7656525830387488E-2,6.003525674509827E-2,6.0281762488251414E-2,5.7583483426008789E-2,1.4994464946165289E-2,1.3300863877989386E-2,1.5451197041934175E-2,1.559701379699785E-2,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",1.9713427904616781E-4,1.6740807549067935E-4,65.820633660569911,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,4.1511666921414753E-2,4.3566245103354044E-2,4.4564656922526397E-2,4.2255076530034158E-2,7.4907416608530905E-3,1.2896103512268661E-2,1.1316633853331655E-2,1.3209272206909477E-2,1.329523874796407E-2,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.6788452552613938E-4,1.4256894061744952E-4,57.805077772006427,"-","-","-","-","-","-","-",84.015984360902266,null,2047,5.7685635383045712E-2,6.0104284818824648E-2,6.1279615212354338E-2,5.8560777174312476E-2,1.4056752828372841E-2,1.2335130900131505E-2,1.439810670553133E-2,1.4491810235280837E-2,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",1.976336634493713E-4,1.6783215689486161E-4,67.053890215527446,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,4.1584626658796406E-2,4.3673248721673254E-2,4.5478784169034121E-2,4.315200853905355E-2,7.4429446611174342E-3,1.2089617080163411E-2,1.0494969440346374E-2,1.2308982289289623E-2,1.2353138842855552E-2,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.683098138828505E-4,1.4293009904037872E-4,58.888149859093652,"-","-","-","-","-","-","-",84.015984360902266,null,2048,5.7715256957802573E-2,6.01739828502212E-2,6.2299459178854419E-2,5.9560378907241293E-2,1.3177682617378119E-2,1.1439516689977548E-2,1.3416790695325691E-2,1.3464921338712552E-2,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",1.9813431290289162E-4,1.6825731259033385E-4,68.310253836548625,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,4.1657714628158933E-2,4.3780515152963981E-2,4.6411662342408858E-2,4.4067979373579078E-2,7.3954526449584602E-3,1.1333566065589594E-2,9.7329634395989066E-3,1.1470052446855743E-2,1.1477796086530195E-2,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.6873617958832729E-4,1.4329217235687372E-4,59.991515062132635,"-","-","-","-","-","-","-",84.015984360902266,null,2049,5.7745388513913802E-2,6.0244349291714308E-2,6.334173576312882E-2,6.0582752172222393E-2,1.2353587011492658E-2,1.060893014916281E-2,1.2502357167072761E-2,1.2510797734317913E-2,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.9863623061137892E-4,1.6868354529851176E-4,69.590157472073855,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,4.173093105487926E-2,4.3888045042724561E-2,4.7363676068816953E-2,4.5003393163325148E-2,7.348263666333895E-3,1.0624796377864086E-2,9.0262842455158688E-3,1.0688300628078502E-2,1.0664480071003141E-2,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.691636253717307E-4,1.4365516288456076E-4,61.115553605634688,"-","-","-","-","-","-","-",84.015984360902266,null,2050,5.777602802581213E-2,6.0315382612303625E-2,6.4406895456219582E-2,6.1628370419874644E-2,1.1581028051871854E-2,9.8386498276122978E-3,1.1650247684605567E-2,1.1624283277393425E-2,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",1.9913941978760141E-4,1.6911085774770496E-4,70.894042182536239,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,4.1804276164730418E-2,4.3995839038038755E-2,4.8335217864023415E-2,4.5958662616309813E-2,7.3013757916187902E-3,9.9603511743592797E-3,8.3709147564829962E-3,9.9598298129403556E-3,9.908795584745814E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.695921539691352E-4,1.440190729469371E-4,62.260652838235352,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.7807173483014292E-2},6.0387081297472875E-2,6.5495398051422016E-2,6.2697717213813564E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":1.0856782780051616E-2},9.1242970845664666E-3,1.0856214496104988E-2,1.0800587187372939E-2,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",1.9964388365246598E-4,1.6953925267313436E-4,72.22235729235301,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,4.1877750183882255E-2,4.410389778757963E-2,4.9326688295226413E-2,4.6934209200943058E-2,7.2547870995262921E-3,9.337458525158512E-3,7.7631295397234653E-3,9.2810085863545694E-3,9.206658860682981E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.7002176812354634E-4,1.4438390487338598E-4,63.42720736617644,"-","-","-","-","-","-","-",84.015984360902266,null,2052,5.7838822890028556E-2,6.045944384910109E-2,6.660771283470289E-2,6.3791286444912526E-2,1.017782979242278E-2,8.4618111982985786E-3,1.0116299359126481E-2,1.0035258158144451E-2,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.0014962543503877E-4,1.6996873281694999E-4,73.57556054476467,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,4.1951353338902132E-2,4.4212221941613464E-2,5.0338496146211303E-2,4.7930463331980235E-2,7.2084956810289135E-3,8.7535198491296099E-3,7.1994736541610227E-3,8.648453035620467E-3,8.5542755072554894E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.7045247058491834E-4,1.4474966099919148E-4,64.615619189289092,"-","-","-","-","-","-","-",84.015984360902266,null,2053,5.7870974266262837E-2,6.0532468785374619E-2,6.7744318779027202E-2,6.4909582550114378E-2,9.5413366355512758E-3,7.8474262830355145E-3,9.4268138088263089E-3,9.3241603029084845E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.0065664837256588E-4,1.7039930092824823E-4,74.954118259575338,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,4.2025085856755622E-2,4.4320812152003675E-2,5.1371058585892422E-2,4.8947864560422612E-2,7.1624996392803076E-3,8.2060990731742285E-3,6.6767430108869499E-3,8.0590098816740157E-3,7.948120003286702E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.7088426411017164E-4,1.4511634366555344E-4,65.826297839524699,"-","-","-","-","-","-","-",84.015984360902266,null,2054,5.7903625645933501E-2,6.060615464069951E-2,6.8905704742673352E-2,6.6053120735890286E-2,8.9446479897599095E-3,7.2776498818667755E-3,8.7843207710246781E-3,8.6634508035825057E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.0116495571049407E-4,1.7083095976308955E-4,76.358505493848639,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,4.209894796480719E-2,4.4429669072214711E-2,5.2424801340312056E-2,4.9986861767448938E-2,7.1167970895375451E-3,7.692912469427572E-3,6.1919661595904053E-3,7.5097407600433234E-3,7.3849166458416042E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.7131715146321053E-4,1.4548395521960246E-4,67.059660522081387,"-","-","-","-","-","-","-",84.015984360902266,null,2055,5.793677507797463E-2,6.0680499965614768E-2,7.0092369671618956E-2,6.7222427206444488E-2,8.3852745916760535E-3,6.7492431139535422E-3,8.1856174284472231E-3,8.0495591439673497E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.0167455070249147E-4,1.7126371208451603E-4,77.789206205614406,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.2442653089404009E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.1204571127502226E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":2.9272542498091553E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.6902328366287483E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":8.3854627311624897E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":5.0167233189525623E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.4606063292432921E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":5.1639982019224873E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.9732670160393152E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":1.4378374567187163E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":1.2571278958164836E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":9.3171077411066394E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":5.7460886772906774E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":1.7974465961259498E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":1.5699008965416487E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.088035518293539E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":6.8638498891676301E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":3.6554980911233598E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":4.2396311969668914E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":38.306651631675351},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":15.97344178370523},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":23.569807689101694},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":34.362256436951498},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":24.580069413281286},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":36.373170559737417},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.67115698604645035},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":11.701615280111785},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":5.98348579439709E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":5.8377387858420109E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.4331003755877861E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.1540787679918111E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.4682284176582933E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.9520608988751889E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.628758040095512E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.5108610474828535E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.6926222540492735E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":1.4798909589551648E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":1.0968099232830738E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":6.7642955909065876E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":2.1159541329594678E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":1.8480873354088288E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":1.2808354121351544E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":8.0801240895281359E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":4.3032523528704208E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":4.9908938450694247E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":44.43571589274341},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":20.011527866625908},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":27.340976919357963},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":43.049034864212842},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":28.512880519406288},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":45.568308077239024},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.77854210381388245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":14.659783622924047},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.1626281034826511E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.119079715973404E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.0399836434224545E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.7832520357129398E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":8.2926547041607592E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.4526130794292774E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.8166879058330968E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.6612104199134877E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":5.2878569764780205E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.016330832846082E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":8.9122726893045394E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":6.6306936967338798E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":4.0876828453152566E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":1.2920730698315166E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.1313709211738519E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":7.8847259930500506E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":4.9688159956120491E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":2.5400678753546998E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":2.9314051672912666E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":41.424447595092552},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":16.566476467972137},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":16.026469076983947},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":24.625771483785599},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":16.713404180392157},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":26.066337081478689},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.45635827090980957},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":7.9566018489063799},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":5.8764571151935827E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":5.8251919534176959E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":4.5548800568107187E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.2526556082150772E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.8533482565779135E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":5.2501898173580773E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":5.0807193577057021E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.7637641043610431E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":1.1964246564264076E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.0491527409849306E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":7.8056526197951247E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":4.8120202455051208E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":1.5210284178056614E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":1.3318498484058586E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":9.2818994390185226E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":5.8492901900345047E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":2.990167902867553E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":3.4508501629352791E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":48.052359210307358},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":20.754481719075493},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":18.590704129301376},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":30.851166514886593},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":19.387548849254902},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":32.65590709567649},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.52937559425537917},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":9.9680307963099164},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":4.1431340108997905E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":4.2100854525783132E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.5438081307715953E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.3027547906297257E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":8.0119602695329362E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":3.1835504871552851E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":3.3192826653292047E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":3.3418472153088505E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.693708515130345E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":5.3873430646823647E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":4.72419697519442E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":3.5147828390779744E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":2.1667895055059597E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":6.8489911619889401E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":5.9971449146149422E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":4.1795173896895833E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":2.6338585358747402E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":1.4245066931037106E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":1.6201730515142108E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.189067463025076},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":8.7815196805575653},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":8.495273806802988},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":13.053572215664236},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":8.8594027838674414},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":13.817183908937269},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24190534089294274},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.2176171777754528},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":5.8204653205606534E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":5.8992805577046066E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":5.1149388944737376E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":4.831170902458732E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":3.4700700309992616E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.6180181052088346E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.6426134646866476E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":4.0261422814920782E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":6.3419802557440792E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":5.5613246791988719E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":4.1376023581625922E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":2.5507446058816163E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":8.0626323958933807E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":7.0598389934847109E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":4.920127871142578E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":3.1005782684317448E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":1.6769292791216884E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":1.9072677162425286E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.739318257109105},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.001487855802516},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":9.8545176158914636},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":16.353515271784154},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":10.27690722928623},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":17.310168001116605},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28061019543581356},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.2838308003170873},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"MA3","index":24,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,66,8,66],[6,36,7,39],[6,48,6,55],[6,58,7,59],[6,60,6,63],[6,40,7,43],[6,44,7,47],[6,64,7,65],[7,48,7,51],[7,52,7,55],[7,60,7,61],[7,62,7,63],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,15,6,22],[7,15,7,18],[7,19,7,22],[6,25,7,26],[6,27,6,30],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,35,8,35],[7,27,7,28],[7,29,7,30],[6,31,7,32],[6,33,8,33]]}
[]
[null,"AESC 2021 Counterfactual #3 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Massachusetts"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2911650123378643E-2,3.6772141386478642E-2,3.1952185835748277E-2,2.6277794100751574E-2,1.0967953505185006E-2,6.947778168452029E-2,7.2711972060170604E-2,7.1632353108859625E-2,7.3426564232987393E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.1921128087441257E-2,9.2559529607991551E-3,8.7946313293080711E-3,4.897520332918558E-3,1.1781851710544572E-2,9.1051962720475142E-3,8.163421720498186E-3,4.6272785011406527E-3,4.7563656211783382E-3,4.6986767523549168E-3,57.209291127733678,"-",57.267203407962157,"-",58.275003330256339,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.3427069391545132E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6199639706466457E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.052558803214667E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.3845694081708547E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.5730782036127126E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.925604954558596E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8079264888656991E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0034955013956258E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.403355198453585E-2},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0896107825452767E-2},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0353040000861463E-2},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.7653609359117281E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3869595833653074E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0718637051454335E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.6099800493704667E-3},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4472322515427768E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5991936092511406E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5312822728722085E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":66.429955953236103},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":67.599003863097352},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5165561007742341E-2,4.1770707741181114E-2,2.8880432624362466E-2,2.5381095801282432E-2,1.0977197444145079E-2,5.7297006092959776E-2,5.8248710460300925E-2,5.6505553439100367E-2,6.295038866106209E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,1.9829310069243423E-2,1.6697370867143214E-2,1.2155785005241115E-2,7.1867588470686397E-3,1.9997188454013645E-2,1.6790602920738966E-2,1.1511456958438627E-2,6.9341625529184747E-3,7.1206230199076705E-3,7.1848537522970083E-3,47.560050582486205,"-",42.321919997025809,"-",43.562461548945684,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.6091255249561873E-2,6.2094833984166001E-2,4.6920402116647088E-2,4.2800982808517275E-2,6.2453736641326162E-2,6.349109440172801E-2,6.1591053248619403E-2,6.8615923640557686E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,2.3343063813513362E-2,1.9656144984800995E-2,1.4309790108169844E-2,8.4602525147692027E-3,2.3540690248064867E-2,1.9765897758293911E-2,1.3551287131473952E-2,8.162896157295629E-3,8.3823974190353114E-3,8.4580098372040394E-3,55.169658675683998,"-",49.093427196549932,"-",50.532455396776989,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3257783760951865E-2,4.2095596690291309E-2,2.6194395257549723E-2,2.5067858622219833E-2,1.0078949271720783E-2,5.8143031718996672E-2,6.56235590059773E-2,5.2677600547539317E-2,7.4054482148065925E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,2.1140487337375363E-2,1.8653150096016206E-2,1.2182349636111214E-2,7.8668104405281106E-3,2.3511467948804758E-2,2.0678664757319186E-2,1.2724844955833401E-2,8.3676850964489943E-3,7.8393519027143473E-3,8.6930945673944979E-3,29.620613211469831,"-",53.432996557667664,"-",54.676464606381387,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.2788002126062253E-2,6.1419875506480641E-2,4.2700981179857253E-2,4.1374822252746905E-2,6.3375904573706371E-2,7.1529679316515257E-2,5.7418584596817861E-2,8.0719385541391867E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,2.4886581693558278E-2,2.1958488293030279E-2,1.4341061991630122E-2,9.2608092505896931E-3,2.7677700069332963E-2,2.4342924152316148E-2,1.4979687482007082E-2,9.8504388955397565E-3,9.2284850598753302E-3,1.0233510924736806E-2,34.359911325304999,"-",61.982276006894487,"-",63.424698943402404,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5418351354822251E-2,4.4278267434235193E-2,2.9343432262472477E-2,2.7831000960991076E-2,9.6172636691124972E-3,4.7954975542987985E-2,5.269065894422241E-2,4.6497943424566729E-2,5.8617945442595826E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,1.8971688907428352E-2,1.6750351688768237E-2,1.1756872474300325E-2,7.4866658237664734E-3,2.2625924947178223E-2,1.9945283274287642E-2,1.3044069428544537E-2,8.4958548672579588E-3,6.1516616213534419E-3,7.2818398887733241E-3,32.940873738600693,"-",45.792068803251958,"-",46.698361454926335,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.4787926006176E-2,6.3445819214860907E-2,4.5864531250661839E-2,4.4084097122557932E-2,5.2270923341856908E-2,5.7432818249202433E-2,5.0682758332777737E-2,6.389356053242945E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,2.233347218182466E-2,1.9718514008017971E-2,1.3840190276746343E-2,8.8133030077378934E-3,2.663523884781821E-2,2.3479587470491416E-2,1.5355478531282631E-2,1.0001320349736071E-2,7.241736060657273E-3,8.5721819170639594E-3,38.211413536776803,"-",53.11879981177227,"-",54.170099287714542,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5659086568525617E-2,4.4607720000241075E-2,3.0021744685642292E-2,2.8235533123979101E-2,7.9945549659699976E-3,4.8466258149474084E-2,5.365087294646257E-2,4.9444085390023776E-2,5.8787111948345065E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,1.7454456055588694E-2,1.5460045807562094E-2,1.0985125948001044E-2,6.9556522746256639E-3,2.0472042955326689E-2,1.8125386693519315E-2,1.1899357219104534E-2,7.7222167260508632E-3,5.1596988026749203E-3,5.9903390280217472E-3,31.11513331269785,"-",31.205383312049449,"-",31.792623899460381,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.3161066814408251E-2,6.1923398090223687E-2,4.4752787949877991E-2,4.2650059699488083E-2,5.2828221382926754E-2,5.8479451511644208E-2,5.3894053075125917E-2,6.4077952023696122E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,2.0547385668639014E-2,1.8199565924662098E-2,1.2931690265986831E-2,8.1881938576893326E-3,2.4099688967010584E-2,2.133720521561094E-2,1.4007923318329859E-2,9.0905935299070775E-3,6.073997430508917E-3,7.051827103787202E-3,36.093554642729501,"-",36.198244641977361,"-",36.879443723374038,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.688834601908954E-2,4.4414849675934974E-2,3.1226563831829292E-2,2.7861139249018212E-2,8.9861250818447543E-3,4.4354542208733139E-2,5.1484916953108875E-2,4.5265562636779118E-2,5.504936133180563E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,1.6288043622164131E-2,1.400649891661776E-2,1.0417971676509638E-2,6.2525873513361932E-3,2.0555223478460633E-2,1.7661046901821839E-2,1.2120907214638736E-2,7.4446083154752719E-3,3.4913634489681933E-3,4.3276299332350937E-3,32.983764863778106,11.148102006114032,15.867867169958357,31.547891829731984,16.077254078505135,31.964186941774646,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.577542738001986E-2,6.2863627484858312E-2,4.7338377389177094E-2,4.3376599570291892E-2,4.8346451007519123E-2,5.6118559478888677E-2,4.9339463274089244E-2,6.000380385166814E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,1.9174284952011619E-2,1.6488450524642428E-2,1.2264036257587149E-2,7.3605458299929672E-3,2.419760907884386E-2,2.0790584412824671E-2,1.4268731973072721E-2,8.7637929089774916E-3,4.1100330521253578E-3,5.094485957404353E-3,38.261167241982598,13.966342193259658,18.406725917151693,39.523198884288234,18.649614731065956,40.044733400655275,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7647242008657262E-2,4.3650340163198936E-2,3.3093544129010027E-2,2.7857491479716029E-2,9.1207541671944319E-3,3.9791894047142569E-2,4.80930482602165E-2,4.4335012866834153E-2,5.4227143890855589E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,1.6106806895294506E-2,1.3355054776570032E-2,1.0720662788488981E-2,6.0520935789071797E-3,2.076327877659399E-2,1.7195694499857854E-2,1.2702345725236654E-2,7.3501501409927129E-3,2.233608959419577E-3,2.80309522181798E-3,41.577091983845037,23.602870871626187,"-",69.771557926352003,"-",70.576464169070121,"-",9.402054800218357,84.015984360902266,null,2027,6.6827285098212633E-2,6.2122132245739085E-2,4.9694671954291898E-2,4.3530790775542998E-2,4.3373164511385405E-2,5.2421422603635991E-2,4.8325164024849231E-2,5.9107586841032594E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,1.8960933077140696E-2,1.5721570482978245E-2,1.262036423460923E-2,7.1245245610895335E-3,2.444253177580645E-2,2.0242771565232669E-2,1.4953201387748591E-2,8.6525967459766227E-3,2.6294044670287266E-3,3.2998036951241263E-3,48.229426701260238,29.569676627973287,"-",87.409807770133781,"-",88.41819431101105,"-",11.778894253713558,97.458541858646626]
[null,2028,4.6150140325881515E-2,4.5873206859365009E-2,3.194370936370592E-2,3.0538006190138696E-2,9.0396797116961795E-3,3.9943512109843954E-2,4.275194516999084E-2,4.448779828485197E-2,4.7856096964088678E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,1.4797213279779561E-2,1.3170085159888927E-2,9.8169001362589641E-3,6.2703048181382741E-3,1.9367378078266682E-2,1.7181835093876489E-2,1.1773355808838658E-2,7.7093247979440277E-3,1.6303914356203849E-3,2.0536954188811554E-3,43.753064997789423,34.914945868235961,"-",90.094259823469287,"-",90.925850582028261,"-",5.4467286669280659,84.015984360902266,null,2028,6.4969456148236474E-2,6.4643450071453251E-2,4.8245645619563356E-2,4.6590851843640022E-2,4.353842819972991E-2,4.6599620235290018E-2,4.8491700130488653E-2,5.2163145690856665E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,1.74192794729565E-2,1.5503824250221248E-2,1.1556454840404054E-2,7.3814028319123771E-3,2.279927747373554E-2,2.0226456272511406E-2,1.3859594458164872E-2,9.0754171521397111E-3,1.9192967980123173E-3,2.4176102471068963E-3,50.753555397435726,43.74144418372601,"-",112.87008870684232,"-",113.911905609165,"-",6.8236616739274814,97.458541858646626]
[null,2029,4.7297382198198831E-2,4.7644720225230523E-2,3.316670116869349E-2,3.1529604282299679E-2,9.0924655337270253E-3,3.7872845985757062E-2,3.8758714448277144E-2,4.0626626578095425E-2,4.2857828062219619E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,1.3689948613141814E-2,1.2411852446550652E-2,9.2637496472142682E-3,5.8772277668945961E-3,1.7903179711016001E-2,1.6167170719397141E-2,1.1044506911689332E-2,7.1877100664360207E-3,1.0728664212306845E-3,1.3230137153087023E-3,47.326868267557316,48.557366842513801,"-",105.34341810818201,"-",106.09650825368441,"-",1.7037787190250602,84.015984360902266,null,2029,6.6382128750023126E-2,6.6791015075444826E-2,4.9747491042089434E-2,4.7820300587426638E-2,4.1281402124475203E-2,4.2246998748622089E-2,4.4283022970124014E-2,4.6715032587819387E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,1.6115807507390546E-2,1.4611232700079428E-2,1.0905286084700637E-2,6.9186725271883198E-3,2.1075623155808042E-2,1.9031993370874314E-2,1.3001593536440684E-2,8.4613722902084857E-3,1.2629783510727619E-3,1.5574517456614046E-3,54.899167190366484,60.832669180301295,"-",131.97423420593043,"-",132.91770554021582,"-",2.1344939791945952,97.458541858646626]
[null,2030,4.752902817193054E-2,4.7688943504735369E-2,3.5218509478859038E-2,3.2350571709067633E-2,1.6324324035310703E-2,3.456178653612002E-2,3.6351515340092441E-2,3.9770105195674671E-2,4.1287627787029962E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,1.156128083232992E-2,1.0414740428456012E-2,8.258200074021194E-3,5.0379125613822118E-3,1.5738169416875381E-2,1.4116049433958115E-2,1.0209813079790747E-2,6.4155480016099215E-3,5.7664240070132221E-4,7.0026722261828348E-4,47.658567751527059,54.330767236740847,"-",98.686088237412562,"-",99.236798766739909,"-","-",84.015984360902266,null,2030,7.5168166218364391E-2,7.5356418548142248E-2,6.0676223612880636E-2,5.7300087270282178E-2,3.7672347324370824E-2,3.9623151720700765E-2,4.3349414663285395E-2,4.5003514287862666E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,1.3609939795818786E-2,1.2260232432378419E-2,9.7215531271377508E-3,5.9306306672591413E-3,1.8526973037545698E-2,1.6617413393655495E-2,1.2018991957529668E-2,7.5523831074952004E-3,6.7882343410559658E-4,8.2435457446624347E-4,55.283938591771381,68.065585194188941,"-",123.63393134383045,"-",124.32386149497175,"-","-",97.458541858646626]
[null,2031,4.8100769586048753E-2,4.8450401593417299E-2,3.5191085119198023E-2,3.2456523617831828E-2,1.6390989954690401E-2,3.186518064961124E-2,3.4051488103017807E-2,3.5564165847904991E-2,3.7766466265512742E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,8.066305939648832E-3,7.3129508244081194E-3,5.7047336622276261E-3,3.5053235408840262E-3,1.2291130837838204E-2,1.1062388256089982E-2,7.9614477270554627E-3,5.0192521446971033E-3,2.1527616998603797E-4,2.1903037205987965E-4,45.52768329487013,36.33109126930637,"-",22.444972704526457,"-",22.53586419268499,"-","-",84.015984360902266,null,2031,7.5919699331358156E-2,7.6331286130432385E-2,6.0722418776981466E-2,5.750329297757318E-2,3.4733046908076257E-2,3.7116122032289416E-2,3.8764940774216446E-2,4.1165448229408895E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,9.4956553521546062E-3,8.6088057104932395E-3,6.7156124671743627E-3,4.1264668723286759E-3,1.4469119222303135E-2,1.3022643455069127E-2,9.3722162642896917E-3,5.9086636247374308E-3,2.5342310730756395E-4,2.5784255398889034E-4,52.812112622049348,45.51559114218702,"-",28.119061804230746,"-",28.232930660595756,"-","-",97.458541858646626]
[null,2032,5.0786145346943236E-2,4.8135934505482453E-2,3.8267322196860173E-2,3.159382670323807E-2,1.4888939496931146E-2,2.8474813109746214E-2,3.1816083965679677E-2,3.0336424799263524E-2,3.4235730241272321E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.6164920560347081E-4,1.3727385488515961E-4,48.247352001692406,27.500990640964673,"-","-","-","-","-","-",84.015984360902266,null,2032,7.7312709878208929E-2,7.4192881675641295E-2,6.2575551265931145E-2,5.4719512370839211E-2,3.1037546289623377E-2,3.4679531522590852E-2,3.3066703031197242E-2,3.7316945962986833E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",1.9029344483640585E-4,1.615987819708099E-4,55.966928321963188,34.453241075000541,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0375683879042586E-2,4.8827865335919284E-2,3.7884475837535285E-2,3.3196254287202499E-2,1.3196683280000003E-2,2.6305486932425726E-2,2.8308395910694152E-2,2.9741765992529208E-2,3.1793205912878916E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.6196756153165082E-4,1.375442053970824E-4,47.409698275514501,16.214116810225963,"-","-","-","-","-","-",84.015984360902266,null,2033,7.4837390619624952E-2,7.3015298630660197E-2,6.0132740513162551E-2,5.4613766104110791E-2,2.8672980756344044E-2,3.085615154265663E-2,3.2418524931856839E-2,3.4654594445038024E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",1.9066821343505938E-4,1.6191703859344542E-4,54.995249999596815,20.313045539851085,"-","-","-","-","-","-",97.458541858646626]
[null,2034,5.0076582664379088E-2,5.0429571612982567E-2,3.8529574437497646E-2,3.4727444269554625E-2,1.4992934751375005E-2,2.4521031501943992E-2,2.506143886618659E-2,2.7180538137716488E-2,2.783198736592437E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.6236934467303907E-4,1.3788540299493216E-4,61.040285783290528,6.9585925792951215,"-","-","-","-","-","-",84.015984360902266,null,2034,7.6599835901825716E-2,7.7015374492121758E-2,6.3006697817140897E-2,5.8530830183438368E-2,2.6727924337118954E-2,2.7316968364143386E-2,2.9626786570110974E-2,3.0336866228857565E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",1.9114119254910161E-4,1.6231869640563417E-4,70.806731508617005,8.7177247833409286,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.1297337240291938E-2,5.1387456454555849E-2,3.9427307025139191E-2,3.5943917984614104E-2,1.7457045914199869E-2,2.2112136872288562E-2,2.208873906174523E-2,2.4343354941661767E-2,2.5371291739684224E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.6286411439581563E-4,1.3830556557397142E-4,44.802426160603162,"-","-","-","-","-","-","-",84.015984360902266,null,2035,8.0937659849467769E-2,8.1043748188499257E-2,6.6964260280189952E-2,6.286361470168382E-2,2.4102229190794536E-2,2.4076725577302303E-2,2.6534256886411329E-2,2.7654707996255808E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",1.9172363546675418E-4,1.6281331179367916E-4,51.970814346299662,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.2021097898802611E-2,5.2143696044199307E-2,4.0362788261080543E-2,3.6765749167757024E-2,1.7449896812484347E-2,2.0213502094147177E-2,1.9981526486546969E-2,2.2111634710082713E-2,2.2988315355842656E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.6327668494906666E-4,1.3865592393203101E-4,45.629423384712453,"-","-","-","-","-","-","-",84.015984360902266,null,2036,8.1781254974127013E-2,8.1925577510887998E-2,6.8057092868600608E-2,6.3822658447940148E-2,2.2032717282620424E-2,2.1779863870336199E-2,2.4101681833990158E-2,2.5057263737868499E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",1.922093135220413E-4,1.6322575365278693E-4,52.930131126266438,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.2755070188539949E-2,5.2911064776174417E-2,4.1320465411702055E-2,3.7606370914963522E-2,1.7442750638506747E-2,1.8477891542998778E-2,1.8075336922425144E-2,2.0084511388172646E-2,2.0829157944413305E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.6369030063409544E-4,1.3900716982472131E-4,46.471685951958136,"-","-","-","-","-","-","-",84.015984360902266,null,2037,8.2636874677599378E-2,8.2820511506162667E-2,6.9176057934305812E-2,6.4803825892745207E-2,2.014090178186867E-2,1.9702117245443407E-2,2.1892117413108186E-2,2.2703782159410504E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",1.926962219064572E-4,1.6363924031766194E-4,53.907155704271432,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.3499398186708319E-2,5.3689726431656787E-2,4.2300865113572755E-2,3.8466212858626572E-2,1.7435607391068086E-2,1.6891307319461858E-2,1.6350993257655069E-2,1.8243228191432426E-2,1.8872797504191564E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.641049640984502E-4,1.3935930550036232E-4,47.329495641642822,"-","-","-","-","-","-","-",84.015984360902266,null,2038,8.3504688566158392E-2,8.3728742976111742E-2,7.0321775432463207E-2,6.5807622797940557E-2,1.8411524978213425E-2,1.7822582650844025E-2,1.9885118728661347E-2,2.0571349279568805E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",1.931843637366956E-4,1.6405377443502655E-4,54.902214944305669,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.4254228003315703E-2,5.4479847202095234E-2,4.3304526498627594E-2,3.9345714454367034E-2,1.7428467068969875E-2,1.5440953438684473E-2,1.4791147830842804E-2,1.6570747896842687E-2,1.7100186507047581E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.6452067799638595E-4,1.3971233321296959E-4,48.203139434365596,"-","-","-","-","-","-","-",84.015984360902266,null,2039,8.4384868639094598E-2,8.4650467559897871E-2,7.1494880027775751E-2,6.6834566489272218E-2,1.6830639248166076E-2,1.6122351135618659E-2,1.806211520755853E-2,1.8639203292681865E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",1.9367374213734556E-4,1.6446935865830782E-4,55.915641743864086,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.5019707809854768E-2,5.5281595724682372E-2,4.4332001490641662E-2,4.0245325205634529E-2,1.7421329671014112E-2,1.4115132629249788E-2,1.3380107905764082E-2,1.5051595199015928E-2,1.5494066447269821E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.6493744498888155E-4,1.4006625522226858E-4,49.092909608031498,"-","-","-","-","-","-","-",84.015984360902266,null,2040,8.5277589322478864E-2,8.5585883775813915E-2,7.269602144350118E-2,6.788518612079078E-2,1.5385494565882271E-2,1.4584317617282851E-2,1.6406238766927362E-2,1.6888532427524108E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",1.9416436024091141E-4,1.6488599564765458E-4,56.947775145316534,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.579598786838863E-2,5.6095143118347214E-2,4.5383855108738796E-2,4.116550489344363E-2,1.7414195196003283E-2,1.2903151993332251E-2,1.2103677795483806E-2,1.3671713518627919E-2,1.4038799809199325E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.653552677436567E-4,1.4042107379370913E-4,49.999103835633207,"-","-","-","-","-","-","-",84.015984360902266,null,2041,8.6183027503402176E-2,8.6535193063653426E-2,7.3925864818742401E-2,6.896002294529692E-2,1.4064435672732155E-2,1.3193008797077349E-2,1.4902167735304433E-2,1.5302291792027266E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",1.946562211878327E-4,1.6530368806995442E-4,57.998960449334518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.6583220561046976E-2,5.6920663020277464E-2,4.6460665778101429E-2,4.2106723811362809E-2,1.7407063642740372E-2,1.1795236767242688E-2,1.0949016047454796E-2,1.2418334938190069E-2,1.2720217817156935E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.6577414893518901E-4,1.4077679119847992E-4,50.922025284837694,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.7101362564698484E-2,8.7498599827704596E-2,7.5185091074214977E-2,7.0059630590970284E-2,1.2856808076294531E-2,1.1934427491725729E-2,1.3535985082627176E-2,1.3865037420701059E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",1.9514932812650452E-4,1.6572243859885061E-4,59.069549330411725,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.7381560419938353E-2,5.7758331622979282E-2,4.7563025648052579E-2,4.3069463005876246E-2,1.7399935010028848E-2,1.0782451486831157E-2,9.9045062528146047E-3,1.1279862061690495E-2,1.1525482485325424E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.6619409124473113E-4,1.4113340971352314E-4,51.861982719411074,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.8032776420157402E-2,8.8476311480377184E-2,7.647439728669346E-2,7.1184575344323486E-2,1.1752872120645963E-2,1.0795911815567921E-2,1.229504964724264E-2,1.2562775909004713E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",1.9564368421329749E-4,1.6614224991475944E-4,60.159899954516838,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.819116415748448E-2,5.8608327711882423E-2,4.8691540917684878E-2,4.4054214522241286E-2,1.7392809296672671E-2,9.8566279219374428E-3,8.9596401801646554E-3,1.0245760704962002E-2,1.0442961624475793E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.6661509736032792E-4,1.4149093162154887E-4,52.819290602515672,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.8977453550233815E-2,8.9468538486471072E-2,7.7794497072341706E-2,7.2335436439625506E-2,1.0743724434911813E-2,9.7660077963794747E-3,1.1167879168408583E-2,1.1382828170678615E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",1.9613929261257806E-4,1.6656312470488734E-4,61.270377098918175,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.9012190697182582E-2,5.9470832703498795E-2,4.9846832169215746E-2,4.5061481655967309E-2,1.7385686501476295E-2,9.010299198672217E-3,8.1049120581057552E-3,9.3064624238508586E-3,9.4621155885774525E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.6703716997683361E-4,1.4184935921104987E-4,53.794269201913792,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.9935581038261228E-2,9.0475494408096685E-2,7.9146120979138687E-2,7.3512806354942617E-2,9.8212261265527168E-3,8.8343541433352733E-3,1.0144044041997436E-2,1.0313705991549424E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",1.9663615649672856E-4,1.6698506566324793E-4,62.401352274219995,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.9844801204801734E-2,6.0346030684142599E-2,5.1029534709251943E-2,4.6091779210044426E-2,1.7378566623244655E-2,8.2366395782174535E-3,7.3317229429654242E-3,8.4532759782885453E-3,8.573394658633984E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.6746031179592914E-4,1.422086947763161E-4,54.787244697113444,"-","-","-","-","-","-","-",84.015984360902266,null,2046,9.0907348607176225E-2,9.1497395950256299E-2,8.0530016888614997E-2,7.4717291114947931E-2,8.9779371402570248E-3,7.9915780078323138E-3,9.2140708163345152E-3,9.3450001779110427E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",1.9713427904616781E-4,1.6740807549067935E-4,63.553203848651592,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.0689159120019341E-2,6.1234108449220261E-2,5.2240298918151261E-2,4.7145633758053557E-2,1.7371449660783182E-2,7.5294094064551837E-3,6.6322942096140114E-3,7.6783069130517247E-3,7.7681460646523643E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.6788452552613938E-4,1.4256894061744952E-4,55.798549288491834,"-","-","-","-","-","-","-",84.015984360902266,null,2047,9.1892948656760745E-2,9.2534463007096071E-2,8.1946950427121634E-2,7.5949510600654635E-2,8.2070562530361501E-3,7.2292006884792726E-3,8.3693545352263813E-3,8.4672792104710775E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",1.976336634493713E-4,1.6783215689486161E-4,64.726317174650518,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.154543018850403E-2,6.2135255543098573E-2,5.3479790607673397E-2,4.822358391329231E-2,1.7364335612897797E-2,6.882904790436988E-3,5.9995892950488686E-3,6.9743845110986488E-3,7.0385297404924035E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.683098138828505E-4,1.4293009904037872E-4,56.828521308433153,"-","-","-","-","-","-","-",84.015984360902266,null,2048,9.2892576301410248E-2,9.3586918708838923E-2,8.3397705386856411E-2,7.7210098866231008E-2,7.5023662215763171E-3,6.5395523316032671E-3,7.6020791170975282E-3,7.67199741713672E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",1.9813431290289162E-4,1.6825731259033385E-4,65.921084717782449,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.2413782494451141E-2,6.3049664299559577E-2,5.4748691387116737E-2,4.9326180604054214E-2,1.7357224478394901E-2,6.2919115958291489E-3,5.4272429074523568E-3,6.3349954435879766E-3,6.3774419913682568E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.6873617958832729E-4,1.4329217235687372E-4,57.877505334517807,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.3906429408434383E-2,9.4654989469408007E-2,8.4883084156880326E-2,7.8499704463059108E-2,6.8581836394537724E-3,5.915694769123069E-3,6.9051450335108951E-3,6.9514117705914008E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.9863623061137892E-4,1.6868354529851176E-4,67.137906188040645,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.3294386493577326E-2,6.3977529882850756E-2,5.604769903814235E-2,5.0453987355202026E-2,1.7350116256081394E-2,5.7516633943175462E-3,4.9094969885354446E-3,5.7542235026497779E-3,5.7784463308130866E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.691636253717307E-4,1.4365516288456076E-4,58.945852304801001,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.4934708636898263E-2,9.5738905034750937E-2,8.6403908164360207E-2,7.9818990771202844E-2,6.2693130998061255E-3,5.3513517175036353E-3,6.2721036178882581E-3,6.2985065005862649E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",1.9913941978760141E-4,1.6911085774770496E-4,68.377188673569151,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.4187415046580626E-2,6.4919050329339409E-2,5.7377527898491335E-2,5.1607580576179007E-2,1.7343010944764661E-2,5.2578030218132675E-3,4.4411427849196912E-3,5.2266948592616224E-3,5.2357108137213214E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.695921539691352E-4,1.440190729469371E-4,60.033919635219213,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.5977617477011681E-2},9.6838898531875314E-2,8.7961018326280963E-2,8.1168636338454891E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.7310052937764623E-3},4.8408456355624636E-3,5.697097396595169E-3,5.706924786956241E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",1.9964388365246598E-4,1.6953925267313436E-4,69.639346776854282,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.509304345307268E-2,6.5874426589779919E-2,5.8738909254806543E-2,5.2787549855605347E-2,1.7335908543252575E-2,4.8063474374214201E-3,4.0174684457700491E-3,4.7475283397059526E-3,4.7439512553301057E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.7002176812354634E-4,1.4438390487338598E-4,61.142071339163863,"-","-","-","-","-","-","-",84.015984360902266,null,2052,9.7035362290074104E-2,9.795520651860587E-2,8.9555275511875213E-2,8.2549335227135548E-2,5.2389187067893479E-3,4.3790406058893542E-3,5.1748058902794884E-3,5.1709068683098158E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.0014962543503877E-4,1.6996873281694999E-4,70.924802753430072,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.6011449485989637E-2,6.684386257220315E-2,6.0132591744774658E-2,5.3994498262610331E-2,1.73288090503535E-2,4.3936555997566799E-3,3.6342116194874544E-3,4.3122902605213986E-3,4.2983797833082444E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.7045247058491834E-4,1.4474966099919148E-4,62.270678149262118,"-","-","-","-","-","-","-",84.015984360902266,null,2053,9.8108152348983152E-2,9.9088069034073703E-2,9.1187561016024876E-2,8.3961797368821034E-2,4.7890846037347817E-3,3.9612906652413257E-3,4.7003963839683249E-3,4.6852339638059869E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.0065664837256588E-4,1.7039930092824823E-4,72.233986653144058,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.6942813426488626E-2,6.7827565185436992E-2,6.1559341768809804E-2,5.5229042655054246E-2,1.7321712464876283E-2,4.0163991015243448E-3,3.2875165725629184E-3,3.9169534040400236E-3,3.894658222045197E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.7088426411017164E-4,1.4511634366555344E-4,63.420117641405675,"-","-","-","-","-","-","-",84.015984360902266,null,2054,9.9196199879314773E-2,0.1002377296499488,9.285877704389528E-2,8.5406748927182224E-2,4.3778750206615365E-3,3.5833930640935814E-3,4.2694792104036264E-3,4.2451774620292648E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.0116495571049407E-4,1.7083095976308955E-4,73.567336464030575,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.7887318099336569E-2,6.8825744383267329E-2,6.3019943911505061E-2,5.6491813994797531E-2,1.7314618785630259E-2,3.6715353255314144E-3,2.9738953991897956E-3,3.5578597549149357E-3,3.5288558552799484E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.7131715146321053E-4,1.4548395521960246E-4,64.590774361068938,"-","-","-","-","-","-","-",84.015984360902266,null,2055,0.10029972010098295,0.10140443552242626,9.4569847207067723E-2,8.6884932669119605E-2,4.0019735048292416E-3,3.2415459851168776E-3,3.8780671328572801E-3,3.8464528822551441E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.0167455070249147E-4,1.7126371208451603E-4,74.925298258839959,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5760725660413226E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3816801555716892E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.1063970054399977E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8243044724776196E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":1.0208544938099867E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8015659590068496E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2275177064052533E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9305479667307472E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7143326119223577E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":1.6210800678336461E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":1.4040633305733387E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.0451321433091321E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":6.3965996922485209E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":1.9273066343132157E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":1.6690292623183198E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.1515284104376803E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":7.2209000488802832E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":4.0530729990536189E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":4.5557479793005597E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.171894668010218},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.370502422269468},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":25.083486175261033},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":39.877147857931298},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":25.613834977059184},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":40.216625814398284},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.463552093258553},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.5887025348569606E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.3598637892521098E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.8586004649170823E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.5265211351137709E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2337068953174658E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.6979942999817269E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3742972837365149E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2286225469953702E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.9083354558537685E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":1.6528633527509346E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":1.2303295591035107E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":7.5300771577149596E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":2.2688253699135182E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":1.9647812476011266E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":1.3555792447672374E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":8.5004435375418703E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":4.7712775344859225E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":5.3630265212326212E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.759397814891834},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.761765434619186},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":29.096843963302792},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":49.958090836416339},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":29.712048573388653},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":50.383388820278178},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.614338062434316},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.715528873216699E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5614271539213574E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.3234476418553871E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9947059639821531E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":1.1864206409093999E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1191638921235979E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4606742001835939E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.2958685874914561E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.892032003918842E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.1547294131179152E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":1.0022673720817553E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":7.4774945109042272E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":4.5774047820712881E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":1.3904290077881163E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.2068195363366386E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":8.3477220651935347E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":5.2363609040214512E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":2.8112828092618338E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":3.1470873766393554E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.80111604563772},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.611523934123042},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":17.055706216756857},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":28.622256969991913},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":17.416320897374877},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":28.859192188396186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4746865501302526},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.9477749680292453E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.7663664240747698E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":5.3090169424707095E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.9220222392783362E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4898886424147216E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8621348782001181E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6824967603656863E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3323148842715364E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":1.3593474651224102E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.1798691504146423E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":8.8025065382364587E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":5.38852090945432E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":1.6368130279681706E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":1.4206679581754915E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":9.8269384151458295E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":6.1642440562140535E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":3.3094421230630325E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":3.70475125977985E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.809294612939752},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":22.063717184669347},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":19.784619211437949},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":35.857963532005883},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":20.202932240954855},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":36.154795973622754},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.617087310003182},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.1953614705221265E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1315665519195093E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":4.0003934435059313E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.6141528438282736E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.4466083486444759E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.736294425507186E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8822574355734935E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8622043518733188E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.1937627037227523E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":6.1209630705828088E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":5.3127957958545944E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":3.9636530638071385E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":2.426380181527985E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":7.3703540520008212E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":6.397081195696641E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":4.4249412809684108E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":2.7756781245586899E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":1.5682716804485514E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":1.7345013801602005E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":47.598372091827642},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.3354760338510978},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":9.0408494587136499},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":15.172020035152755},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":9.232003257837281},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":15.297614109876902},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4922423226449038},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.818926871122929E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.7438274929439263E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":6.4122105097194598E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.9575280757789208E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9825609238028336E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1416606047751088E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1198027435419183E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4812013470578003E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":7.2055977266900851E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":6.2542232108800284E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":4.6660123867137649E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":2.8563347496947441E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":8.67638079001537E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":7.5306439835740877E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":5.2090408759560142E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":3.2675282882304907E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":1.8461694222240352E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":2.0418550247245887E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":55.214111626520051},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.695484375208656},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":10.487385372107834},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":19.007506700039375},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":10.709123779091247},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":19.16485095685379},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6278811818095358},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"MA4","index":25,"n_rows":64,"n_cols":67,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,15,6,22],[6,1,8,1],[6,2,7,5],[6,6,8,6],[6,7,7,10],[6,11,7,14],[6,56,6,57],[7,56,8,56],[7,57,8,57],[6,23,6,24],[7,23,8,23],[7,24,8,24],[6,25,7,26],[6,27,6,30],[6,31,7,32],[6,33,8,33],[6,35,8,35],[7,62,7,63],[6,60,6,63],[6,64,7,65],[6,66,8,66],[7,15,7,18],[7,19,7,22],[7,27,7,28],[7,29,7,30],[7,48,7,51],[7,52,7,55],[7,60,7,61],[6,36,7,39],[6,40,7,43],[6,44,7,47],[6,48,6,55],[6,58,7,59]]}
[]
[null,"AESC 2021 Counterfactual #4 Results: Avoided Cost of Electricity (2021 $)"]
[null,"Massachusetts"]
[null,{"$f":"\"DRIPE and Reliability Vintage = \"&Dashboard!$D$16","v":"DRIPE and Reliability Vintage = 2021 vintage measures"}]
[]
[null,"WHOLESALE 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,null,null,null,null,null,null,null,null,null,"RETAIL VALUES"]
[null,"Years","Electric Energy",null,null,null,"REC Costs","Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability4",null,"PTF",null,"Years","Electric Energy1",null,null,null,"Non-Embedded GHG Costs",null,null,null,"Non-Embedded NOx Costs",null,null,null,"Energy DRIPE2",null,null,null,null,null,null,null,"Cross-DRIPE1",null,"Electric Capacity",null,"Capacity DRIPE",null,null,null,"Reliability",null,"PTF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrastate DRIPE",null,null,null,"Rest-of-Pool DRIPE",null,null,null,"Intrastate DRIPE","Interstate DRIPE",null,null,"Intrastate DRIPE",null,"Rest-of-Pool DRIPE"]
[null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared (FCA Price)","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared2","Cleared","Uncleared",null,null,null,"Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak","Winter Peak","Winter Off-Peak","Summer Peak ","Summer Off-Peak",null,null,"Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5","Cleared4","Uncleared5"]
[null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",null,"$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr",null,"Units:","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr","$/kW-yr"]
[null,2021,4.2911650124888609E-2,3.6772141397169042E-2,3.1952185837191935E-2,2.627779409888303E-2,1.0967953505185006E-2,6.947778167762339E-2,7.271197205295267E-2,7.1632353101748841E-2,7.3426564225698515E-2,6.6376342041546117E-4,1.5089738718899583E-3,1.0337456724726305E-3,8.0926072015346867E-4,1.1921128087886477E-2,9.2559529629929055E-3,8.7946313297399652E-3,4.8975203324952282E-3,1.178185171043775E-2,9.1051962759170733E-3,8.1634217211243431E-3,4.6272785013306691E-3,4.7563656211783382E-3,4.6986767523549168E-3,57.209291127733678,"-",57.267203407962157,"-",58.275003330256339,"-",1.923498874328742,27.291092103524559,84.015984360902266,null,2021,{"$f":"IFERROR((C11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":6.3427069393322669E-2},{"$f":"IFERROR((D11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.6199639719051196E-2},{"$f":"IFERROR((E11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.0525588033846144E-2},{"$f":"IFERROR((F11+$G11)*(1+EnergyLosses)*(1+WRP),\"-\")","v":4.384569407950889E-2},{"$f":"IFERROR(H11*(1+EnergyLosses),\"-\")","v":7.57307820286095E-2},{"$f":"IFERROR(I11*(1+EnergyLosses),\"-\")","v":7.925604953771842E-2},{"$f":"IFERROR(J11*(1+EnergyLosses),\"-\")","v":7.8079264880906246E-2},{"$f":"IFERROR(K11*(1+EnergyLosses),\"-\")","v":8.0034955006011391E-2},{"$f":"IFERROR(L11*(1+EnergyLosses),\"-\")","v":7.2350212825285278E-4},{"$f":"IFERROR(M11*(1+EnergyLosses),\"-\")","v":1.6447815203600546E-3},{"$f":"IFERROR(N11*(1+EnergyLosses),\"-\")","v":1.1267827829951674E-3},{"$f":"IFERROR(O11*(1+EnergyLosses),\"-\")","v":8.820941849672809E-4},{"$f":"IFERROR(P11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.4033551985059964E-2},{"$f":"IFERROR(Q11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.089610782803525E-2},{"$f":"IFERROR(R11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.0353040001369889E-2},{"$f":"IFERROR(S11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.7653609354133837E-3},{"$f":"IFERROR(T11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.3869595833527322E-2},{"$f":"IFERROR(U11*(1+EnergyLosses)*(1+WRP),\"-\")","v":1.071863705600958E-2},{"$f":"IFERROR(V11*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.6099800501075784E-3},{"$f":"IFERROR(W11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.4472322517664642E-3},{"$f":"IFERROR(X11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5991936092511406E-3},{"$f":"IFERROR(Y11*(1+EnergyLosses)*(1+WRP),\"-\")","v":5.5312822728722085E-3},{"$f":"IFERROR(Z11*(1+PeakDemandLosses),\"-\")","v":66.362777708171066},{"$f":"IFERROR(AA11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AB11*(1+PeakDemandLosses),\"-\")","v":66.429955953236103},{"$f":"IFERROR(AC11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AD11*(1+PeakDemandLosses),\"-\")","v":67.599003863097352},{"$f":"IFERROR(AE11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":"-"},{"$f":"IFERROR(AF11*(1+PeakDemandLosses),\"-\")","v":2.2312586942213404},{"$f":"IFERROR(AG11*(1+PeakDemandLosses)*(1+WRP),\"-\")","v":34.190280187295564},{"$f":"AH11*(1+PeakDemandLosses)","v":97.458541858646626}]
[null,2022,4.5165202600010064E-2,4.177077337361939E-2,2.8880003595187973E-2,2.5381095023013403E-2,1.0977197444145079E-2,5.7297178432746065E-2,5.8248885662654355E-2,5.6505723398329794E-2,6.2950578005275135E-2,7.6591167796647612E-4,6.4029445873494458E-4,1.0134861383841584E-3,7.9143257309419515E-4,1.9829173776215341E-2,1.6697396087034161E-2,1.2155593117660308E-2,"Vermont",1.9997045517363955E-2,1.6790628662127802E-2,1.151130907052313E-2,6.9341624215365372E-3,7.1206230199076705E-3,7.1848537522970083E-3,47.560050582486205,"-",42.321919997025809,"-",43.562461548945684,"-",1.2150873924486891,22.815454539658614,84.015984360902266,null,2022,6.6090833331979446E-2,6.2094911246672345E-2,4.6919897063502879E-2,4.2800981892338968E-2,6.2453924491693215E-2,6.3491285372293246E-2,6.1591238504179482E-2,6.86161300257499E-2,8.3484372898345904E-4,6.9792096002108963E-4,1.1046998908387326E-3,8.6266150467267282E-4,2.3342903369360703E-2,1.9656174673656615E-2,1.4309564218109716E-2,"-",2.3540521983040852E-2,1.9765928061056853E-2,1.3551113037819831E-2,8.1628960026328117E-3,8.3823974190353114E-3,8.4580098372040394E-3,55.169658675683998,"-",49.093427196549932,"-",50.532455396776989,"-",1.4095013752404792,28.583201447284313,97.458541858646626]
[null,2023,4.3257467207210964E-2,4.2095592122178463E-2,2.6194352782300465E-2,2.5067858627797618E-2,1.0078949271720783E-2,5.8143135035056082E-2,6.5623675614405186E-2,5.267769415191368E-2,7.4054613737648572E-2,6.3655684324088178E-4,6.1838722459579094E-4,7.8710625671252828E-4,6.8355039889830826E-4,2.1140396350375092E-2,1.865314832411535E-2,1.218232759167549E-2,7.8668104422401353E-3,2.3511385648725628E-2,2.0678662699827165E-2,1.2724824787507288E-2,8.3676850957259338E-3,7.8393519027143473E-3,8.6930945673944979E-3,29.620613211469831,"-",53.432996557667664,"-",54.676464606381387,"-",1.2903549436119022,14.294383225841713,84.015984360902266,null,2023,6.2787629478998463E-2,6.1419870128898199E-2,4.2700931177993819E-2,4.137482225931307E-2,6.3376017188211134E-2,7.1529806419701664E-2,5.7418686625585913E-2,8.0719528974036947E-2,6.9384695913256116E-4,6.7404207480941216E-4,8.579458198166559E-4,7.4506993479915606E-4,2.4886474583661562E-2,2.1958486207148593E-2,1.4341036040920388E-2,9.2608092526050879E-3,2.7677603185679814E-2,2.4342921730236541E-2,1.4979663739853582E-2,9.850438894688571E-3,9.2284850598753302E-3,1.0233510924736806E-2,34.359911325304999,"-",61.982276006894487,"-",63.424698943402404,"-",1.4968117345898064,17.9080033053345,97.458541858646626]
[null,2024,4.5418749314580321E-2,4.4278267541723815E-2,2.9339512763734758E-2,2.7830133636838148E-2,9.6172636691124972E-3,4.7955654108899196E-2,5.2691404520350732E-2,4.6498601373382097E-2,5.8618774890199801E-2,7.3843753484611726E-4,6.2250569729134877E-4,8.899755503562096E-4,7.0641945369458615E-4,1.8971785058136761E-2,1.6750351710840244E-2,1.1754622429531755E-2,7.4863913871391873E-3,2.2626057765285267E-2,1.9945283297951578E-2,1.3042066704773573E-2,8.495598434083913E-3,6.1516616213534419E-3,7.2818398887733241E-3,32.940873738600693,"-",45.792068803251958,"-",46.698361454926335,"-",1.1457616078296458,15.788936605147926,84.015984360902266,null,2024,6.4788394484403197E-2,6.3445819341396509E-2,4.5859917216747793E-2,4.4083076108565107E-2,5.2271662978700124E-2,5.7433630927182303E-2,5.0683475496986492E-2,6.3894464630317782E-2,8.0489691298226784E-4,6.7853121004757017E-4,9.7007334988826854E-4,7.6999720452709895E-4,2.2333585370438599E-2,1.9718514034001138E-2,1.3837541524044783E-2,8.8129799409402531E-3,2.6635395201293818E-2,2.3479587498348602E-2,1.5353120924859453E-2,1.0001018476603583E-2,7.241736060657273E-3,8.5721819170639594E-3,38.211413536776803,"-",53.11879981177227,"-",54.170099287714542,"-",1.3290834650823891,19.780379778929323,97.458541858646626]
[null,2025,4.5659040704703058E-2,4.4607721567581984E-2,3.0022838062705445E-2,2.8238095171643874E-2,7.9945549659699976E-3,4.8465668170076408E-2,5.3650219854787774E-2,4.9443483507542421E-2,5.8786396333271346E-2,5.4596531026208516E-4,5.43580948455142E-4,8.6236468352378695E-4,7.1282460184147935E-4,1.7454445830039703E-2,1.5460046236095891E-2,1.0985308224210675E-2,6.9561201454674555E-3,2.047203164908596E-2,1.8125387237805927E-2,1.1899576226871983E-2,7.7227702393033344E-3,5.1596988026749203E-3,5.9903390280217472E-3,31.057680707974598,"-",31.205383312049449,"-",31.792623899460381,"-",0.75851220068015679,15.172973285314987,84.015984360902266,null,2025,6.3161012823516327E-2,6.1923399935297406E-2,4.4754075073356735E-2,4.2653075741999051E-2,5.2827578305383288E-2,5.847873964171868E-2,5.389339702322124E-2,6.4077172003265778E-2,5.951021881856729E-4,5.925032338161048E-4,9.3997750504092785E-4,7.7697881600721254E-4,2.0547373631122742E-2,1.8199566429132084E-2,1.2931904841540809E-2,8.188744635244289E-3,2.4099675657303997E-2,2.1337205856345142E-2,1.4008181134273701E-2,9.0912451257078863E-3,6.073997430508917E-3,7.051827103787202E-3,36.026909621250532,"-",36.198244641977361,"-",36.879443723374038,"-",0.87987415278898184,19.008700931842615,97.458541858646626]
[null,2026,4.6887708644657064E-2,4.4414852400756717E-2,3.1226160768571445E-2,2.7861139248567722E-2,8.9861250818447543E-3,4.4354797062652551E-2,5.1485212776991224E-2,4.5265822725272374E-2,5.5049677636400327E-2,5.0360127489918296E-4,5.4596753340393686E-4,8.1600492217419427E-4,6.8238118932157147E-4,1.6287838197423798E-2,1.4006499528662801E-2,1.0417910517431135E-2,6.2525873512457022E-3,2.055500575406282E-2,1.7661047665611579E-2,1.2120847411465994E-2,7.4446082796206219E-3,3.4913634489681933E-3,4.3276299332350937E-3,32.983764863778106,11.148102006114032,15.867867169958357,31.547891829731984,16.077254078505135,31.964186941774646,0.38955894666207969,10.868012807919987,84.015984360902266,null,2026,6.5774677062837947E-2,6.2863630692518463E-2,4.7337902903109949E-2,4.337659956976158E-2,4.8346728798291286E-2,5.6118881926920439E-2,4.9339746770546894E-2,6.0004148623676361E-2,5.4892538964010948E-4,5.9510461141029126E-4,8.8944536516987176E-4,7.4379549636051292E-4,1.91740431260073E-2,1.6488451245141852E-2,1.2263964261119933E-2,7.3605458298864421E-3,2.4197352773682755E-2,2.0790585311957956E-2,1.426866157277777E-2,8.763792866769397E-3,4.1100330521253578E-3,5.094485957404353E-3,38.261167241982598,13.966342193259658,18.406725917151693,39.523198884288234,18.649614731065956,40.044733400655275,0.45188837812801241,13.61544644576216,97.458541858646626]
[null,2027,4.7615872750128053E-2,4.3622670822250957E-2,3.3005913024345856E-2,2.7826705586372156E-2,9.1207541671944319E-3,3.982681720812907E-2,4.8135256888555057E-2,4.4373923273809325E-2,5.4274736078191402E-2,4.7959870552677895E-4,5.5859963044219423E-4,8.2424944527571115E-4,7.0167529936358917E-4,1.609540479860181E-2,1.3345985219174768E-2,1.0686625337011499E-2,6.045168770713801E-3,2.0748808065862313E-2,1.7184551906129247E-2,1.2668084255455325E-2,7.3423793016096838E-3,2.233608959419577E-3,2.80309522181798E-3,41.215868994396303,23.397808440152289,"-",69.771557926352003,"-",70.576464169070121,"-",9.3103352469732652,84.015984360902266,null,2027,6.6790357207072035E-2,6.2089559897575121E-2,4.9591512617881237E-2,4.3494549621898589E-2,4.3411230756860687E-2,5.2467430008525016E-2,4.8367576368452167E-2,5.9159462325228632E-2,5.2276258902418909E-4,6.088735971819918E-4,8.9843189535052527E-4,7.6482607630631221E-4,1.8947510528914052E-2,1.5710893800012539E-2,1.2580295346729938E-2,7.1163726768842875E-3,2.4425496855133115E-2,2.0229654503895352E-2,1.491286878552201E-2,8.6434489138549203E-3,2.6294044670287266E-3,3.2998036951241263E-3,47.810408033499705,29.312774413822787,"-",87.409807770133781,"-",88.41819431101105,"-",11.663987997408105,97.458541858646626]
[null,2028,4.6123108757749248E-2,4.5848046305313313E-2,3.1870205207265266E-2,3.046387542481338E-2,9.0396797116961795E-3,3.9983190692475787E-2,4.2794413558459893E-2,4.453199101321044E-2,4.7903635650536798E-2,5.536920891418746E-4,4.9028475310471445E-4,8.7126810022086342E-4,6.536712572366959E-4,1.478731754838033E-2,1.3161744175253105E-2,9.7884008762480889E-3,6.2539697291091141E-3,1.935470613401841E-2,1.717104556581385E-2,1.1744420285317031E-2,7.6926562304821264E-3,1.6303914356203849E-3,2.0536954188811554E-3,43.431536936417174,34.658366475260905,"-",90.094259823469287,"-",90.925850582028261,"-",5.3947001884597947,84.015984360902266,null,2028,6.4937634586231169E-2,6.4613831067223584E-2,4.8159116526601417E-2,4.6503585106699066E-2,4.3581677854798613E-2,4.6645910778721288E-2,4.8539870204399385E-2,5.2214962859085112E-2,6.0352437716464341E-4,5.3441038088413882E-4,9.4968222924074117E-4,7.1250167038799863E-4,1.7407630217953326E-2,1.5494005243107957E-2,1.1522905511519252E-2,7.3621731651072504E-3,2.2784360060966478E-2,2.0213754840076068E-2,1.3825531559875209E-2,9.05579491452356E-3,1.9192967980123173E-3,2.4176102471068963E-3,50.380582846243918,43.42000152020686,"-",112.87008870684232,"-",113.911905609165,"-",6.7584803961024313,97.458541858646626]
[null,2029,4.7249896559896594E-2,4.7620828328101002E-2,3.3078842513171773E-2,3.1489671884432059E-2,9.0924655337270253E-3,3.7916464781237641E-2,3.8803353513406955E-2,4.0673416949129126E-2,4.2907188145633747E-2,5.6312001357854515E-4,4.8496011397659042E-4,8.1183739334071735E-4,6.2002705302215816E-4,1.3676417207234658E-2,1.2405524954574726E-2,9.2341255566414406E-3,5.8692565195983572E-3,1.7887615752953393E-2,1.6159585960860562E-2,1.1014898605249186E-2,7.1794679219926274E-3,1.0728664212306845E-3,1.3230137153087023E-3,46.997066198268286,48.218989919423265,"-",105.34341810818201,"-",106.09650825368441,"-",1.6875461523074895,84.015984360902266,null,2029,6.6326228656613723E-2,6.6762889534143957E-2,4.9644063832809268E-2,4.7773292168656882E-2,4.1328946611549032E-2,4.2295655329613581E-2,4.4334024474550753E-2,4.6768835078740786E-2,6.1380081480061431E-4,5.2860652423448356E-4,8.8490275874138203E-4,6.7582948779415248E-4,1.6099878336356642E-2,1.460378397652537E-2,1.0870412605278306E-2,6.9092887748711867E-3,2.1057301264376736E-2,1.9023064593125055E-2,1.2966738638099343E-2,8.4516696377697226E-3,1.2629783510727619E-3,1.5574517456614046E-3,54.516596789991205,60.408750571053467,"-",131.97423420593043,"-",132.91770554021582,"-",2.1141578196108228,97.458541858646626]
[null,2030,4.74966740686752E-2,4.7673539705965266E-2,3.5140569599599936E-2,3.2300271458209358E-2,1.6324324035310703E-2,3.4597078779790666E-2,3.6388635138163046E-2,3.9810715834881834E-2,4.1329788021395177E-2,4.4431249568093172E-4,4.2169347007023898E-4,6.306623109370935E-4,5.238174902358609E-4,1.1553510587863736E-2,1.0410476780467835E-2,8.2364185213600703E-3,5.0291412022741306E-3,1.5727846548253079E-2,1.4110368963811105E-2,1.0186794523284181E-2,6.406023742039856E-3,5.7664240070132221E-4,7.0026722261828348E-4,47.319633852410078,53.944382591747491,"-",98.686088237412562,"-",99.236798766739909,"-","-",84.015984360902266,null,2030,7.5130078968012215E-2,7.5338285196230093E-2,6.0584472787016806E-2,5.7240873814971831E-2,3.7710815869971825E-2,3.9663612300597721E-2,4.3393680260021203E-2,4.5049468943320743E-2,4.843006202922156E-4,4.596458823765605E-4,6.8742191892143191E-4,5.7096106435708838E-4,1.3600792664033192E-2,1.2255213265966736E-2,9.6959118833450757E-3,5.9203050233171068E-3,1.8514820956603527E-2,1.6610726344198436E-2,1.1991894512810139E-2,7.5411711491293193E-3,6.7882343410559658E-4,8.2435457446624347E-4,54.890775268795686,67.581522510941255,"-",123.63393134383045,"-",124.32386149497175,"-","-",97.458541858646626]
[null,2031,4.8065487669123684E-2,4.8429674590375893E-2,3.5138050298727845E-2,3.2421924519527134E-2,1.6390989954690401E-2,3.1896395651292597E-2,3.4084844802610252E-2,3.5599004360479108E-2,3.7803462142640805E-2,4.6454996068152665E-4,4.4085771422643874E-4,6.3597627590763703E-4,5.292478224136921E-4,8.0594359985539515E-3,7.3092960481752744E-3,5.694064106928921E-3,3.5010476556663474E-3,1.2280990150672655E-2,1.1056910757824293E-2,7.9493121372672497E-3,5.0143820192144854E-3,2.1527616998603797E-4,2.1903037205987965E-4,45.203512192004567,36.072402729219654,"-",22.444972704526457,"-",22.53586419268499,"-","-",84.015984360902266,null,2031,7.5878165458753949E-2,7.6306886302452054E-2,6.0659986186323962E-2,5.7462562919048894E-2,3.4767071259908931E-2,3.7152480834845181E-2,3.8802914752922232E-2,4.1205773735478478E-2,5.063594571428641E-4,4.8053490850681824E-4,6.9321414073932443E-4,5.7688012643092442E-4,9.4875680574977132E-3,8.604503307911935E-3,6.7030522666767269E-3,4.1214333002504242E-3,1.4457181605371851E-2,1.3016195344110758E-2,9.3579302479910084E-3,5.9029305130192927E-3,2.5342310730756395E-4,2.5784255398889034E-4,52.436074142725296,45.191506139166378,"-",28.119061804230746,"-",28.232930660595756,"-","-",97.458541858646626]
[null,2032,5.0750183548211134E-2,4.8111247688859771E-2,3.8189785600036635E-2,3.1564072103808058E-2,1.4888939496931146E-2,2.8510271084832318E-2,3.1855702624746705E-2,3.037420092761204E-2,3.4278361940566396E-2,4.6378355416884796E-4,4.7364316505812108E-4,6.313613855546804E-4,5.4260405224340136E-4,"-","-","-","-","-","-","-","-",1.6164920560347081E-4,1.3727385488515961E-4,47.908879221368153,27.30806115617985,"-","-","-","-","-","-",84.015984360902266,null,2032,7.7270375648741493E-2,7.4163820355113097E-2,6.2484275184150478E-2,5.4684485256390199E-2,3.107619548246723E-2,3.4722715860973911E-2,3.3107879011097123E-2,3.7363414515217373E-2,5.0552407404404437E-4,5.1627104991335199E-4,6.8818391025460171E-4,5.914384169453075E-4,"-","-","-","-","-","-","-","-",1.9029344483640585E-4,1.615987819708099E-4,55.574299896787053,34.211539016462112,"-","-","-","-","-","-",97.458541858646626]
[null,2033,5.0300219281247185E-2,4.8805599186293576E-2,3.742193273816985E-2,3.3100107984345227E-2,1.3196683280000003E-2,2.6426420562135591E-2,2.8438537469279948E-2,2.987849715149607E-2,3.1939368110941793E-2,4.4111264008390191E-4,4.2718979043705421E-4,5.8380007529808525E-4,5.0281823778975515E-4,"-","-","-","-","-","-","-","-",1.6196756153165082E-4,1.375442053970824E-4,46.99706619826415,16.072996639806345,"-","-","-","-","-","-",84.015984360902266,null,2033,7.4748553695100195E-2,7.2989086919320809E-2,5.958823477658956E-2,5.4500582676387209E-2,2.8804798412727796E-2,3.0998005841515144E-2,3.2567561895130721E-2,3.4813911240926559E-2,4.8081277769145312E-4,4.6563687157638914E-4,6.3634208207491297E-4,5.4807187919083311E-4,"-","-","-","-","-","-","-","-",1.9066821343505938E-4,1.6191703859344542E-4,54.516596789986409,20.13625019034939,"-","-","-","-","-","-",97.458541858646626]
[null,2034,4.9961689862629076E-2,5.0383987753731735E-2,3.8073985623978311E-2,3.4659239558837165E-2,1.4992934751375005E-2,2.4660327030811439E-2,2.5203804263040627E-2,2.7334941407191289E-2,2.7990091293944738E-2,4.69728119698496E-4,4.2149569707355185E-4,6.134121466394157E-4,4.9935683641345256E-4,"-","-","-","-","-","-","-","-",1.6236934467303907E-4,1.3788540299493216E-4,59.35266240602914,6.7662035142873229,"-","-","-","-","-","-",84.015984360902266,null,2034,7.6464584095605623E-2,7.6961713173011662E-2,6.2470378665865932E-2,5.8450539597981771E-2,2.6879756463584471E-2,2.7472146646714286E-2,2.9795086133838508E-2,3.0509199510399768E-2,5.1200365047136072E-4,4.5943030981017153E-4,6.6861923983696319E-4,5.4429895169066337E-4,"-","-","-","-","-","-","-","-",1.9114119254910161E-4,1.6231869640563417E-4,68.849088390993799,8.4766997626991589,"-","-","-","-","-","-",97.458541858646626]
[null,2035,5.119302330860491E-2,5.1342242299061903E-2,3.9113729940125637E-2,3.5428732667237256E-2,1.7457045914199869E-2,2.2294080125690206E-2,2.2270489793103559E-2,2.4543657120613439E-2,2.5580051996043955E-2,4.1978694395411925E-4,3.9948894957391877E-4,5.4550518113044815E-4,4.7086660453011072E-4,"-","-","-","-","-","-","-","-",1.6286411439581563E-4,1.3830556557397142E-4,44.478858839779988,"-","-","-","-","-","-","-",84.015984360902266,null,2035,8.0814861489085801E-2,8.0990522084651767E-2,6.6595117335711995E-2,6.2257138546067799E-2,2.4300547337002328E-2,2.4274833874482881E-2,2.6752586261468651E-2,2.7882256675687913E-2,4.5756776890999002E-4,4.3544295503557148E-4,5.9460064743218851E-4,5.1324459893782072E-4,"-","-","-","-","-","-","-","-",1.9172363546675418E-4,1.6281331179367916E-4,51.595476254144785,"-","-","-","-","-","-","-",97.458541858646626]
[null,2036,5.1897193365358876E-2,5.2091554810280535E-2,3.9962393270779203E-2,3.6164304108364687E-2,1.7449896812484347E-2,2.0410863115734906E-2,2.0176120059269258E-2,2.232785517216972E-2,2.3212631725761063E-2,4.1634620015630901E-4,3.9381496347991616E-4,5.3176525090260708E-4,4.6060021939410691E-4,"-","-","-","-","-","-","-","-",1.6327668494906666E-4,1.3865592393203101E-4,45.200559001632634,"-","-","-","-","-","-","-",84.015984360902266,null,2036,8.1635394557357063E-2,8.1864196850318829E-2,6.7585747886017872E-2,6.311463732402349E-2,2.2247840796151049E-2,2.1991970864603493E-2,2.4337362137664995E-2,2.5301768581079562E-2,4.5381735817037684E-4,4.2925831019310863E-4,5.796241234838418E-4,5.0205423913957656E-4,"-","-","-","-","-","-","-","-",1.922093135220413E-4,1.6322575365278693E-4,52.432648441893853,"-","-","-","-","-","-","-",97.458541858646626]
[null,2037,5.2611049419086293E-2,5.2851803136031737E-2,4.0829470325971402E-2,3.6915147485693849E-2,1.7442750638506747E-2,1.8686724492803893E-2,1.8278709827572154E-2,2.0312095876318447E-2,2.1064314948192459E-2,4.1293365808809675E-4,3.8822156564305877E-4,5.1837139563279801E-4,4.5055767400963091E-4,"-","-","-","-","-","-","-","-",1.6369030063409544E-4,1.3900716982472131E-4,45.933969246369692,"-","-","-","-","-","-","-",84.015984360902266,null,2037,8.2467333427798536E-2,8.2750748703386709E-2,6.8598058519383678E-2,6.3990117671808955E-2,2.0368529697156246E-2,1.9923793712053651E-2,2.2140184505187108E-2,2.2960103293529783E-2,4.5009768731602549E-4,4.2316150655093409E-4,5.6502482123974983E-4,4.911078646704977E-4,"-","-","-","-","-","-","-","-",1.926962219064572E-4,1.6363924031766194E-4,53.283404325788837,"-","-","-","-","-","-","-",97.458541858646626]
[null,2038,5.3334724702571584E-2,5.3623146878667934E-2,4.1715360634277512E-2,3.7681579875204464E-2,1.7435607391068086E-2,1.7108226648228343E-2,1.6559736558818025E-2,1.8478319377626996E-2,1.9114823751079726E-2,4.095490865966856E-4,3.8270761145934473E-4,5.0531489854629269E-4,4.4073408796028492E-4,"-","-","-","-","-","-","-","-",1.641049640984502E-4,1.3935930550036232E-4,46.679279578162443,"-","-","-","-","-","-","-",84.015984360902266,null,2038,8.3310834940632628E-2,8.3650365526333245E-2,6.9632519559436848E-2,6.4883952849856055E-2,1.8647967046568896E-2,1.8050112849111649E-2,2.0141368121613427E-2,2.0835157888676903E-2,4.4640850439038734E-4,4.1715129649068578E-4,5.5079323941545908E-4,4.804001558767106E-4,"-","-","-","-","-","-","-","-",1.931843637366956E-4,1.6405377443502655E-4,54.147964310668428,"-","-","-","-","-","-","-",97.458541858646626]
[null,2039,5.4068354281242202E-2,5.4405747969852349E-2,4.2620472392974354E-2,3.8463924936008587E-2,1.7428467068969875E-2,1.5663067069879664E-2,1.5002419617373936E-2,1.6810096264840622E-2,1.7345756932208932E-2,4.061922564239006E-4,3.7727197258171047E-4,4.9258726242242174E-4,4.3112468723822478E-4,"-","-","-","-","-","-","-","-",1.6452067799638595E-4,1.3971233321296959E-4,47.436683084130884,"-","-","-","-","-","-","-",84.015984360902266,null,2039,8.4166058093469664E-2,8.4563237943701547E-2,7.0689611534600752E-2,6.5796523868260653E-2,1.7072743106168835E-2,1.6352637382937591E-2,1.8323004928676279E-2,1.8906875056107737E-2,4.4274955950205172E-4,4.1122645011406445E-4,5.3692011604043971E-4,4.6992590908966504E-4,"-","-","-","-","-","-","-","-",1.9367374213734556E-4,1.6446935865830782E-4,55.02655237759182,"-","-","-","-","-","-","-",97.458541858646626]
[null,2040,5.4812075078377001E-2,5.5199770704554042E-2,4.3545222656127952E-2,3.9262513047029594E-2,1.7421329671014112E-2,1.4339982458728662E-2,1.3591556458421776E-2,1.5292480374343316E-2,1.5740416310889547E-2,4.0286294019065957E-4,3.7191353668913148E-4,4.8018020406454919E-4,4.2172480192411614E-4,"-","-","-","-","-","-","-","-",1.6493744498888155E-4,1.4006625522226858E-4,48.206375984366701,"-","-","-","-","-","-","-",84.015984360902266,null,2040,8.5033164070983228E-2,8.5489559362118842E-2,7.1769825399511641E-2,6.6728219647681067E-2,1.5630580880014244E-2,1.4814796539679737E-2,1.6668803608034216E-2,1.7157053778869606E-2,4.3912060480781899E-4,4.0538575499115333E-4,5.2339642243035868E-4,4.5968003409728664E-4,"-","-","-","-","-","-","-","-",1.9416436024091141E-4,1.6488599564765458E-4,55.91939614186537,"-","-","-","-","-","-","-",97.458541858646626]
[null,2041,5.5566025900661328E-2,5.6005381775539112E-2,4.4490037526762144E-2,4.0077681446518951E-2,1.7414195196003283E-2,1.3128660944834069E-2,1.231337422055139E-2,1.3911874882525708E-2,1.4283649114214012E-2,3.9956091238157147E-4,3.666312072590029E-4,4.6808564890933488E-4,4.1252986391767483E-4,"-","-","-","-","-","-","-","-",1.653552677436567E-4,1.4042107379370913E-4,48.988557682767912,"-","-","-","-","-","-","-",84.015984360902266,null,2041,8.5912316274993586E-2,8.6429526010899718E-2,7.2873662761239466E-2,6.767943718357719E-2,1.4310240429869137E-2,1.3421577900401016E-2,1.5163943621953023E-2,1.5569177534493274E-2,4.3552139449591295E-4,3.996280159123132E-4,5.1021335731117503E-4,4.4965755167026558E-4,"-","-","-","-","-","-","-","-",1.946562211878327E-4,1.6530368806995442E-4,56.826726912010777,"-","-","-","-","-","-","-",97.458541858646626]
[null,2042,5.6330347464093669E-2,5.6822750308365234E-2,4.5455352353196789E-2,4.0909774374469597E-2,1.7407063642740372E-2,1.2019661718588492E-2,1.1155395274938605E-2,1.2655910487337187E-2,1.2961704950385566E-2,3.9628594932966069E-4,3.6142390334275264E-4,4.5629572577177629E-4,4.0353540471768873E-4,"-","-","-","-","-","-","-","-",1.6577414893518901E-4,1.4077679119847992E-4,49.783430818698307,"-","-","-","-","-","-","-",84.015984360902266,null,2042,8.6803680354965052E-2,8.7383336983241522E-2,7.4001636110417227E-2,6.8650581713859585E-2,1.3101431273261457E-2,1.215938084968308E-2,1.3794942431197535E-2,1.4128258395920268E-2,4.3195168476933019E-4,3.9395205464360039E-4,4.973623410912362E-4,4.3985359114228072E-4,"-","-","-","-","-","-","-","-",1.9514932812650452E-4,1.6572243859885061E-4,57.74877974969003,"-","-","-","-","-","-","-",97.458541858646626]
[null,2043,5.7105182420248604E-2,5.7652047896886965E-2,4.6441611929645951E-2,4.17591432179861E-2,1.7399935010028848E-2,1.1004341450843037E-2,1.010631541859775E-2,1.1513334587610386E-2,1.1762106019088845E-2,3.9303782920121669E-4,3.5629055934464172E-4,4.4480276172260979E-4,3.9473705325044207E-4,"-","-","-","-","-","-","-","-",1.6619409124473113E-4,1.4113340971352314E-4,50.591201319485108,"-","-","-","-","-","-","-",84.015984360902266,null,2043,8.7707424238922624E-2,8.8351194278021308E-2,7.5154269057385176E-2,6.96420668900192E-2,1.1994732181418912E-2,1.1015883806271548E-2,1.2549534700495321E-2,1.2820695560806842E-2,4.2841123382932625E-4,3.8835670968565949E-4,4.848350102776447E-4,4.3026338804298187E-4,"-","-","-","-","-","-","-","-",1.9564368421329749E-4,1.6614224991475944E-4,58.685793530602723,"-","-","-","-","-","-","-",97.458541858646626]
[null,2044,5.7890675382901054E-2,5.8493448639279209E-2,4.7449270701168549E-2,4.2626146659673028E-2,1.7392809296672671E-2,1.0074786928443016E-2,9.1558935226299029E-3,1.0473910467278887E-2,1.067352933382199E-2,3.8981633198076788E-4,3.5123012480370623E-4,4.3359927709473752E-4,3.861305337454872E-4,"-","-","-","-","-","-","-","-",1.6661509736032792E-4,1.4149093162154887E-4,51.412078453768451,"-","-","-","-","-","-","-",84.015984360902266,null,2044,8.862371816479421E-2,8.9333302842202575E-2,7.6332096573458685E-2,7.0654314951810154E-2,1.0981517752002888E-2,9.9799239396665945E-3,1.1416562409333987E-2,1.163414697386597E-2,4.2489980185903703E-4,3.8284083603603984E-4,4.7262321203326392E-4,4.2088228178258107E-4,"-","-","-","-","-","-","-","-",1.9613929261257806E-4,1.6656312470488734E-4,59.6380110063714,"-","-","-","-","-","-","-",97.458541858646626]
[null,2045,5.8686972955016722E-2,5.9347129174586434E-2,4.8478792973065864E-2,4.3511150829104131E-2,1.7385686501476295E-2,9.2237533801489118E-3,8.2948515582118715E-3,9.5283255812461595E-3,9.6856998444895554E-3,3.8662123945617865E-4,3.4624156417879641E-4,4.2267798061542994E-4,3.7771166365773101E-4,"-","-","-","-","-","-","-","-",1.6703716997683361E-4,1.4184935921104987E-4,52.246274885716502,"-","-","-","-","-","-","-",84.015984360902266,null,2045,8.9552734712183613E-2,9.0329870613861066E-2,7.7535665237431037E-2,7.1687756905559286E-2,1.0053891184362314E-2,9.0413881984509406E-3,1.0385874883558315E-2,1.0557412830493617E-2,4.2141715100723476E-4,3.7740330495488812E-4,4.6071899887081868E-4,4.1170571338692685E-4,"-","-","-","-","-","-","-","-",1.9663615649672856E-4,1.6698506566324793E-4,60.605678867431138,"-","-","-","-","-","-","-",97.458541858646626]
[null,2046,5.9494223756113795E-2,6.0213268719805292E-2,4.9530653124822452E-2,4.441452945743634E-2,1.7378566623244655E-2,8.4446080122665777E-3,7.5147840243785149E-3,8.6681081212084156E-3,8.789293451442871E-3,3.8345233520386835E-4,3.4132385663666903E-4,4.1203176466113642E-4,3.694763516348266E-4,"-","-","-","-","-","-","-","-",1.6746031179592914E-4,1.422086947763161E-4,53.094006730120221,"-","-","-","-","-","-","-",84.015984360902266,null,2046,9.0494648834580776E-2,9.1341108565838408E-2,7.8765533487424599E-2,7.2742832706177679E-2,9.20462273337057E-3,8.1911145865725815E-3,9.4482378521171737E-3,9.5803298620727294E-3,4.1796304537221655E-4,3.7204300373396926E-4,4.4911462348063872E-4,4.0272922328196101E-4,"-","-","-","-","-","-","-","-",1.9713427904616781E-4,1.6740807549067935E-4,61.589047806939455,"-","-","-","-","-","-","-",97.458541858646626]
[null,2047,6.0312578450001035E-2,6.1092049107508463E-2,5.0605335828688945E-2,4.5336664035233835E-2,1.7371449660783182E-2,7.7312783139140704E-3,6.8080758934314506E-3,7.8855511139169793E-3,7.9758489955196171E-3,3.8030940457415164E-4,3.3647599584308918E-4,4.0165370063181529E-4,3.6142059552888233E-4,"-","-","-","-","-","-","-","-",1.6788452552613938E-4,1.4256894061744952E-4,53.955493608382106,"-","-","-","-","-","-","-",84.015984360902266,null,2047,9.1449637892015198E-2,9.2367230750032933E-2,8.0022271878206597E-2,7.3819991442951233E-2,8.4270933621663369E-3,7.4208027238402818E-3,8.5952507141695087E-3,8.6936754051163828E-3,4.1453725098582531E-4,3.6675883546896724E-4,4.3780253368867869E-4,3.9394844912648175E-4,"-","-","-","-","-","-","-","-",1.976336634493713E-4,1.6783215689486161E-4,62.588372585723242,"-","-","-","-","-","-","-",97.458541858646626]
[null,2048,6.1142189772897385E-2,6.1983654824017569E-2,5.1703336273007584E-2,4.6277943973568915E-2,1.7364335612897797E-2,7.078204729026219E-3,6.1678282729563418E-3,7.1736433718513149E-3,7.2376883933586529E-3,3.7719223467669902E-4,3.316969897568993E-4,3.9153703444177302E-4,3.5354048045152167E-4,"-","-","-","-","-","-","-","-",1.683098138828505E-4,1.4293009904037872E-4,54.830958705413387,"-","-","-","-","-","-","-",84.015984360902266,null,2048,9.2417881684158112E-2,9.34084543423368E-2,8.1306463344087809E-2,7.491969152918862E-2,7.715243154638579E-3,6.7229328175224127E-3,7.8192712753179343E-3,7.889080348760933E-3,4.1113953579760196E-4,3.6154971883502028E-4,4.2677536754153264E-4,3.8535912369215867E-4,"-","-","-","-","-","-","-","-",1.9813431290289162E-4,1.6825731259033385E-4,63.603912098279523,"-","-","-","-","-","-","-",97.458541858646626]
[null,2049,6.1983212561938367E-2,6.2888273048133228E-2,5.2825160390383256E-2,4.7238766768467583E-2,1.7357224478394901E-2,6.4802973262315256E-3,5.5877910587605658E-3,6.5260066776669555E-3,6.5678441641491732E-3,3.7410061436611623E-4,3.2698586042701296E-4,3.8167518212407834E-4,3.4583217687134913E-4,"-","-","-","-","-","-","-","-",1.6873617958832729E-4,1.4329217235687372E-4,55.720628827454405,"-","-","-","-","-","-","-",84.015984360902266,null,2049,9.339956248388033E-2,9.4464999688228926E-2,8.2618703467525659E-2,7.6042400895806522E-2,7.0635240855923638E-3,6.090692254049017E-3,7.1133472786569819E-3,7.158950138922599E-3,4.0776966965906674E-4,3.5641458786544414E-4,4.1602594851524545E-4,3.7695707278977055E-4,{"$f":"IFERROR(P39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-",{"$f":"IFERROR(S39*(1+EnergyLosses)*(1+WRP),\"-\")","v":"-"},"-","-","-","-",1.9863623061137892E-4,1.6868354529851176E-4,64.635929439847104,"-","-","-","-","-","-","-",97.458541858646626]
[null,2050,6.283580378407462E-2,6.380609369043036E-2,5.397132509080526E-2,4.821953816876938E-2,1.7350116256081394E-2,5.9328961288946502E-3,5.0623019212885168E-3,5.9368386396329506E-3,5.959993663740862E-3,3.7103433422764221E-4,3.2234164379229212E-4,3.7206172554569012E-4,3.3829193875289747E-4,"-","-","-","-","-","-","-","-",1.691636253717307E-4,1.4365516288456076E-4,56.624734460833189,"-","-","-","-","-","-","-",84.015984360902266,null,2050,9.4394865071271677E-2,9.5537090349033654E-2,8.3959600753554992E-2,7.7188597188934338E-2,6.4668567804951694E-3,5.5179090942044833E-3,6.4711541171999162E-3,6.4963930934775404E-3,4.0442742430813004E-4,3.5135239173359845E-4,4.0554728084480225E-4,3.6873821324065828E-4,"-","-","-","-","-","-","-","-",1.9913941978760141E-4,1.6911085774770496E-4,65.684691974566491,"-","-","-","-","-","-","-",97.458541858646626]
[null,2051,6.3700122565367917E-2,6.4737309433126916E-2,5.5142358499827203E-2,4.9220672347472329E-2,1.7343010944764661E-2,5.4317347961443741E-3,4.5862310298992711E-3,5.4008607060817889E-3,5.4083994053523397E-3,3.6799318656296413E-4,3.1776338948426655E-4,3.6269040823051058E-4,3.3091610173615157E-4,"-","-","-","-","-","-","-","-",1.695921539691352E-4,1.440190729469371E-4,57.543509831677405,"-","-","-","-","-","-","-",84.015984360902266,null,2051,{"$f":"IFERROR((C41+$G41)*(1+EnergyLosses)*(1+WRP),\"-\")","v":9.540397676812809E-2},9.662495314885397E-2,8.5329776910173544E-2,7.8358767971621404E-2,{"$f":"IFERROR(H41*(1+EnergyLosses),\"-\")","v":5.9205909277973683E-3},4.9989918225902055E-3,5.8869381696291505E-3,5.8951553518340506E-3,4.0111257335363092E-4,3.4636209453785055E-4,3.9533254497125657E-4,3.6069855089240521E-4,"-","-","-","-","-","-","-","-",1.9964388365246598E-4,1.6953925267313436E-4,66.750471404745781,"-","-","-","-","-","-","-",97.458541858646626]
[null,2052,6.4576330220690162E-2,6.5682115770534594E-2,5.6338800201914743E-2,5.0242592076635326E-2,1.7335908543252575E-2,4.9729073718238793E-3,4.1549309754044129E-3,4.9132708731160143E-3,4.9078549035664462E-3,3.6497696537614863E-4,3.1325016063265534E-4,3.5355513128764555E-4,3.2370108135576465E-4,"-","-","-","-","-","-","-","-",1.7002176812354634E-4,1.4438390487338598E-4,58.477192966595176,"-","-","-","-","-","-","-",84.015984360902266,null,2052,9.6427087472913398E-2,9.7728818222190275E-2,8.6729867134810984E-2,7.9553410929732046E-2,5.4204690352880293E-3,4.5288747631908105E-3,5.3554652516964564E-3,5.3495618448874266E-3,3.9782489226000201E-4,3.4144267508959432E-4,3.853750931035337E-4,3.5283417867778351E-4,"-","-","-","-","-","-","-","-",2.0014962543503877E-4,1.6996873281694999E-4,67.833543841250403,"-","-","-","-","-","-","-",97.458541858646626]
[null,2053,6.5464590283830892E-2,6.6640711050099777E-2,5.7561201489073323E-2,5.1285728905911876E-2,1.73288090503535E-2,4.5528378422109864E-3,3.764191402009294E-3,4.4697006618642154E-3,4.4536355304350935E-3,3.6198546635968844E-4,3.0880103367365071E-4,3.4464994944222188E-4,3.1664337129910114E-4,"-","-","-","-","-","-","-","-",1.7045247058491834E-4,1.4474966099919148E-4,59.426025754340515,"-","-","-","-","-","-","-",84.015984360902266,null,2053,9.7464389696201886E-2,9.8848919062253612E-2,8.8160520407013263E-2,8.0773034082115613E-2,4.9625932480099758E-3,4.1029686281901304E-3,4.8719737214319948E-3,4.8544627281742522E-3,3.9456415833206043E-4,3.3659312670427928E-4,3.7566844489202189E-4,3.4514127471602026E-4,"-","-","-","-","-","-","-","-",2.0065664837256588E-4,1.7039930092824823E-4,68.934189875034988,"-","-","-","-","-","-","-",97.458541858646626]
[null,2054,6.6365068538018934E-2,6.7613296514043533E-2,5.8810125614870486E-2,5.2350523344790519E-2,1.7321712464876283E-2,4.1682522652469996E-3,3.410197905774251E-3,4.0661759798313627E-3,4.0414539198255946E-3,3.5901848688066329E-4,3.0441509816092453E-4,3.3596906716617863E-4,3.0973954170225967E-4,"-","-","-","-","-","-","-","-",1.7088426411017164E-4,1.4511634366555344E-4,60.39025400847931,"-","-","-","-","-","-","-",84.015984360902266,null,2054,9.851607859660827E-2,9.998549256998443E-2,8.9622399787477908E-2,8.2018155995139772E-2,4.5433949691192303E-3,3.7171157172939339E-3,4.4321318180161858E-3,4.4051847726098983E-3,3.9133015069992304E-4,3.3181245699540778E-4,3.6620628321113472E-4,3.3761610045546307E-4,"-","-","-","-","-","-","-","-",2.0116495571049407E-4,1.7083095976308955E-4,70.052694649835999,"-","-","-","-","-","-","-",97.458541858646626]
[null,2055,6.7277933046863886E-2,6.8600076341609292E-2,6.0086148053969786E-2,5.3437425048618967E-2,1.7314618785630259E-2,3.8161532540546806E-3,3.0894947983621085E-3,3.6990815156873742E-3,3.6674194990711311E-3,3.5607582596701453E-4,3.0009145657931949E-4,3.2750683490651429E-4,3.0298623748324839E-4,"-","-","-","-","-","-","-","-",1.7131715146321053E-4,1.4548395521960246E-4,61.370127531072079,"-","-","-","-","-","-","-",84.015984360902266,null,2055,9.958235201721212E-2,0.10113877910378641,9.1116182723577188E-2,8.3289306001678207E-2,4.1596070469196019E-3,3.3675493302146985E-3,4.0319988520992386E-3,3.9974872539875334E-3,3.8812265030404588E-4,3.2709968767145826E-4,3.5698245004810061E-4,3.3025499885674074E-4,"-","-","-","-","-","-","-","-",2.0167455070249147E-4,1.7126371208451603E-4,71.189347936043603,"-","-","-","-","-","-","-",97.458541858646626]
[]
[null,"Levelized 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,null,null,null,null,null,null,"Levelized Costs"]
[10,"10 years (2021-2030)",{"$f":"-PMT(RealDR,$A48,NPV(RealDR,C$12:C20)+IF(C11=\"-\",,C11),,1)","v":4.5747145972534639E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,D$12:D20)+IF(D11=\"-\",,D11),,1)","v":4.3807802141487363E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,E$12:E20)+IF(E11=\"-\",,E11),,1)","v":3.1031680881753544E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,F$12:F20)+IF(F11=\"-\",,F11),,1)","v":2.8224177585432213E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,G$12:G20)+IF(G11=\"-\",,G11),,1)","v":1.0208544938099867E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,H$12:H20)+IF(H11=\"-\",,H11),,1)","v":4.8030703131080196E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,I$12:I20)+IF(I11=\"-\",,I11),,1)","v":5.2291495170345065E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,J$12:J20)+IF(J11=\"-\",,J11),,1)","v":4.9322176496318967E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,K$12:K20)+IF(K11=\"-\",,K11),,1)","v":5.7161624966544824E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,L$12:L20)+IF(L11=\"-\",,L11),,1)","v":5.913555693443964E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,M$12:M20)+IF(M11=\"-\",,M11),,1)","v":6.4825443873292685E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,N$12:N20)+IF(N11=\"-\",,N11),,1)","v":8.5602290247776104E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,O$12:O20)+IF(O11=\"-\",,O11),,1)","v":6.9009498946329118E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,P$12:P20)+IF(P11=\"-\",,P11),,1)","v":1.6206605191592116E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Q$12:Q20)+IF(Q11=\"-\",,Q11),,1)","v":1.4037896492042757E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,R$12:R20)+IF(R11=\"-\",,R11),,1)","v":1.043994952550934E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,S$12:S20)+IF(S11=\"-\",,S11),,1)","v":5.6952401564963461E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,T$12:T20)+IF(T11=\"-\",,T11),,1)","v":1.9267854592085999E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,U$12:U20)+IF(U11=\"-\",,U11),,1)","v":1.6686852343247165E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,V$12:V20)+IF(V11=\"-\",,V11),,1)","v":1.1503763139846284E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,W$12:W20)+IF(W11=\"-\",,W11),,1)","v":7.2168092398585994E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,X$12:X20)+IF(X11=\"-\",,X11),,1)","v":4.0530729990536189E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Y$12:Y20)+IF(Y11=\"-\",,Y11),,1)","v":4.5557479793005597E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,Z$12:Z20)+IF(Z11=\"-\",,Z11),,1)","v":41.034202777183374},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AA$12:AA20)+IF(AA11=\"-\",,AA11),,1)","v":17.251185737838814},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AB$12:AB20)+IF(AB11=\"-\",,AB11),,1)","v":25.083486175261033},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AC$12:AC20)+IF(AC11=\"-\",,AC11),,1)","v":39.877147857931298},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AD$12:AD20)+IF(AD11=\"-\",,AD11),,1)","v":25.613834977059184},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AE$12:AE20)+IF(AE11=\"-\",,AE11),,1)","v":40.216625814398284},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AF$12:AF20)+IF(AF11=\"-\",,AF11),,1)","v":0.68679061112576245},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AG$12:AG20)+IF(AG11=\"-\",,AG11),,1)","v":12.447816438603889},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AH$12:AH20)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902266},null,{"$f":"B48","v":"10 years (2021-2030)"},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AK$12:AK20)+IF(AK11=\"-\",,AK11),,1)","v":6.5871039339998952E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AL$12:AL20)+IF(AL11=\"-\",,AL11),,1)","v":6.3588043782090098E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AM$12:AM20)+IF(AM11=\"-\",,AM11),,1)","v":4.8547993835131441E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AN$12:AN20)+IF(AN11=\"-\",,AN11),,1)","v":4.5243000954701969E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AO$12:AO20)+IF(AO11=\"-\",,AO11),,1)","v":5.2353466412877407E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AP$12:AP20)+IF(AP11=\"-\",,AP11),,1)","v":5.6997729735676135E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AQ$12:AQ20)+IF(AQ11=\"-\",,AQ11),,1)","v":5.3761172380987675E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AR$12:AR20)+IF(AR11=\"-\",,AR11),,1)","v":6.2306171213533885E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AS$12:AS20)+IF(AS11=\"-\",,AS11),,1)","v":6.4457757058539221E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AT$12:AT20)+IF(AT11=\"-\",,AT11),,1)","v":7.0659733821889028E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AU$12:AU20)+IF(AU11=\"-\",,AU11),,1)","v":9.3306496370075943E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AV$12:AV20)+IF(AV11=\"-\",,AV11),,1)","v":7.5220353851498728E-4},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AW$12:AW20)+IF(AW11=\"-\",,AW11),,1)","v":1.907841563154224E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AX$12:AX20)+IF(AX11=\"-\",,AX11),,1)","v":1.652541175043273E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AY$12:AY20)+IF(AY11=\"-\",,AY11),,1)","v":1.2289908581429594E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,AZ$12:AZ20)+IF(AZ11=\"-\",,AZ11),,1)","v":6.7044367122274994E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BA$12:BA20)+IF(BA11=\"-\",,BA11),,1)","v":2.2682118425803643E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BB$12:BB20)+IF(BB11=\"-\",,BB11),,1)","v":1.9643762578470569E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BC$12:BC20)+IF(BC11=\"-\",,BC11),,1)","v":1.3542229968227045E-2},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BD$12:BD20)+IF(BD11=\"-\",,BD11),,1)","v":8.4956278371615419E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BE$12:BE20)+IF(BE11=\"-\",,BE11),,1)","v":4.7712775344859225E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BF$12:BF20)+IF(BF11=\"-\",,BF11),,1)","v":5.3630265212326212E-3},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BG$12:BG20)+IF(BG11=\"-\",,BG11),,1)","v":47.599675221532706},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BH$12:BH20)+IF(BH11=\"-\",,BH11),,1)","v":21.612285492364467},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BI$12:BI20)+IF(BI11=\"-\",,BI11),,1)","v":29.096843963302792},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BJ$12:BJ20)+IF(BJ11=\"-\",,BJ11),,1)","v":49.958090836416339},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BK$12:BK20)+IF(BK11=\"-\",,BK11),,1)","v":29.712048573388653},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BL$12:BL20)+IF(BL11=\"-\",,BL11),,1)","v":50.383388820278178},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BM$12:BM20)+IF(BM11=\"-\",,BM11),,1)","v":0.79667710890588439},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BN$12:BN20)+IF(BN11=\"-\",,BN11),,1)","v":15.594624434282952},{"$f":"-PMT(RealDR,$A48,NPV(RealDR,BO$12:BO20)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646626}]
[15,"15 years (2021-2035)",{"$f":"-PMT(RealDR,$A49,NPV(RealDR,C$12:C25)+IF(C11=\"-\",,C11),,1)","v":4.7122745033782165E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,D$12:D25)+IF(D11=\"-\",,D11),,1)","v":4.5598044262012347E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,E$12:E25)+IF(E11=\"-\",,E11),,1)","v":3.3125787292963116E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,F$12:F25)+IF(F11=\"-\",,F11),,1)","v":2.9887127649386867E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,G$12:G25)+IF(G11=\"-\",,G11),,1)","v":1.1864206409093999E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,H$12:H25)+IF(H11=\"-\",,H11),,1)","v":4.1234230013185873E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,I$12:I25)+IF(I11=\"-\",,I11),,1)","v":4.4651379625549922E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,J$12:J25)+IF(J11=\"-\",,J11),,1)","v":4.3005913043847321E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,K$12:K25)+IF(K11=\"-\",,K11),,1)","v":4.8970461432472481E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,L$12:L25)+IF(L11=\"-\",,L11),,1)","v":5.467322471195262E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,M$12:M25)+IF(M11=\"-\",,M11),,1)","v":5.79284273313674E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,N$12:N25)+IF(N11=\"-\",,N11),,1)","v":7.7483044782644108E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,O$12:O25)+IF(O11=\"-\",,O11),,1)","v":6.3221224190702138E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,P$12:P25)+IF(P11=\"-\",,P11),,1)","v":1.1543994552983338E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Q$12:Q25)+IF(Q11=\"-\",,Q11),,1)","v":1.0020575094722728E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,R$12:R25)+IF(R11=\"-\",,R11),,1)","v":7.4690681417904341E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,S$12:S25)+IF(S11=\"-\",,S11),,1)","v":4.1020679229643526E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,T$12:T25)+IF(T11=\"-\",,T11),,1)","v":1.3900086751726291E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,U$12:U25)+IF(U11=\"-\",,U11),,1)","v":1.2065499859101251E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,V$12:V25)+IF(V11=\"-\",,V11),,1)","v":8.3390989918852593E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,W$12:W25)+IF(W11=\"-\",,W11),,1)","v":5.2332625714857171E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,X$12:X25)+IF(X11=\"-\",,X11),,1)","v":2.8112828092618338E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Y$12:Y25)+IF(Y11=\"-\",,Y11),,1)","v":3.1470873766393554E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,Z$12:Z25)+IF(Z11=\"-\",,Z11),,1)","v":43.510627378838912},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AA$12:AA25)+IF(AA11=\"-\",,AA11),,1)","v":17.47822378840177},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AB$12:AB25)+IF(AB11=\"-\",,AB11),,1)","v":17.055706216756857},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AC$12:AC25)+IF(AC11=\"-\",,AC11),,1)","v":28.622256969991913},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AD$12:AD25)+IF(AD11=\"-\",,AD11),,1)","v":17.416320897374877},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AE$12:AE25)+IF(AE11=\"-\",,AE11),,1)","v":28.859192188396186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AF$12:AF25)+IF(AF11=\"-\",,AF11),,1)","v":0.46698847257287229},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AG$12:AG25)+IF(AG11=\"-\",,AG11),,1)","v":8.4639869726854311},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AH$12:AH25)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902252},null,{"$f":"B49","v":"15 years (2021-2035)"},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AK$12:AK25)+IF(AK11=\"-\",,AK11),,1)","v":6.9439439238553849E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AL$12:AL25)+IF(AL11=\"-\",,AL11),,1)","v":6.76445614900264E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AM$12:AM25)+IF(AM11=\"-\",,AM11),,1)","v":5.2962220586061641E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AN$12:AN25)+IF(AN11=\"-\",,AN11),,1)","v":4.9149670453643685E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AO$12:AO25)+IF(AO11=\"-\",,AO11),,1)","v":4.4945310714372584E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AP$12:AP25)+IF(AP11=\"-\",,AP11),,1)","v":4.8670003791849423E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AQ$12:AQ25)+IF(AQ11=\"-\",,AQ11),,1)","v":4.6876445217793571E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AR$12:AR25)+IF(AR11=\"-\",,AR11),,1)","v":5.3377802961395028E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AS$12:AS25)+IF(AS11=\"-\",,AS11),,1)","v":5.9593814936028376E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AT$12:AT25)+IF(AT11=\"-\",,AT11),,1)","v":6.3141985791190485E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AU$12:AU25)+IF(AU11=\"-\",,AU11),,1)","v":8.4456518813082085E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AV$12:AV25)+IF(AV11=\"-\",,AV11),,1)","v":6.8911134367865331E-4},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AW$12:AW25)+IF(AW11=\"-\",,AW11),,1)","v":1.3589590387771983E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AX$12:AX25)+IF(AX11=\"-\",,AX11),,1)","v":1.179622100150759E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AY$12:AY25)+IF(AY11=\"-\",,AY11),,1)","v":8.7925870165156978E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,AZ$12:AZ25)+IF(AZ11=\"-\",,AZ11),,1)","v":4.8289543589136365E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BA$12:BA25)+IF(BA11=\"-\",,BA11),,1)","v":1.6363182124132188E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BB$12:BB25)+IF(BB11=\"-\",,BB11),,1)","v":1.4203506434133994E-2},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BC$12:BC25)+IF(BC11=\"-\",,BC11),,1)","v":9.816787333247326E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BD$12:BD25)+IF(BD11=\"-\",,BD11),,1)","v":6.1605966991529863E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BE$12:BE25)+IF(BE11=\"-\",,BE11),,1)","v":3.3094421230630325E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BF$12:BF25)+IF(BF11=\"-\",,BF11),,1)","v":3.70475125977985E-3},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BG$12:BG25)+IF(BG11=\"-\",,BG11),,1)","v":50.472327759453123},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BH$12:BH25)+IF(BH11=\"-\",,BH11),,1)","v":21.896718762109742},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BI$12:BI25)+IF(BI11=\"-\",,BI11),,1)","v":19.784619211437949},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BJ$12:BJ25)+IF(BJ11=\"-\",,BJ11),,1)","v":35.857963532005883},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BK$12:BK25)+IF(BK11=\"-\",,BK11),,1)","v":20.202932240954855},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BL$12:BL25)+IF(BL11=\"-\",,BL11),,1)","v":36.154795973622754},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BM$12:BM25)+IF(BM11=\"-\",,BM11),,1)","v":0.54170662818453186},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BN$12:BN25)+IF(BN11=\"-\",,BN11),,1)","v":10.603682879380312},{"$f":"-PMT(RealDR,$A49,NPV(RealDR,BO$12:BO25)+IF(BO11=\"-\",,BO11),,1)","v":97.45854185864664}]
[30,"30 years (2021-2050)",{"$f":"-PMT(RealDR,$A50,NPV(RealDR,C$12:C40)+IF(C11=\"-\",,C11),,1)","v":5.1805507925544433E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,D$12:D40)+IF(D11=\"-\",,D11),,1)","v":5.1256732489712943E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,E$12:E40)+IF(E11=\"-\",,E11),,1)","v":3.9406821922474827E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,F$12:F40)+IF(F11=\"-\",,F11),,1)","v":3.548294641106154E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,G$12:G40)+IF(G11=\"-\",,G11),,1)","v":1.4466083486444759E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,H$12:H40)+IF(H11=\"-\",,H11),,1)","v":2.7484274734678817E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,I$12:I40)+IF(I11=\"-\",,I11),,1)","v":2.8936527444846562E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,J$12:J40)+IF(J11=\"-\",,J11),,1)","v":2.8751160306104719E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,K$12:K40)+IF(K11=\"-\",,K11),,1)","v":3.2069901090189437E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,L$12:L40)+IF(L11=\"-\",,L11),,1)","v":4.7485254946357864E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,M$12:M40)+IF(M11=\"-\",,M11),,1)","v":4.7517400282923227E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,N$12:N40)+IF(N11=\"-\",,N11),,1)","v":6.2181756224938733E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,O$12:O40)+IF(O11=\"-\",,O11),,1)","v":5.2207469956398918E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,P$12:P40)+IF(P11=\"-\",,P11),,1)","v":6.1192140377742885E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Q$12:Q40)+IF(Q11=\"-\",,Q11),,1)","v":5.3116833609690318E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,R$12:R40)+IF(R11=\"-\",,R11),,1)","v":3.9591864334798344E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,S$12:S40)+IF(S11=\"-\",,S11),,1)","v":2.1744147143260791E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,T$12:T40)+IF(T11=\"-\",,T11),,1)","v":7.3681259625562037E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,U$12:U40)+IF(U11=\"-\",,U11),,1)","v":6.3956523690056376E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,V$12:V40)+IF(V11=\"-\",,V11),,1)","v":4.4203703821348592E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,W$12:W40)+IF(W11=\"-\",,W11),,1)","v":2.7740357675860375E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,X$12:X40)+IF(X11=\"-\",,X11),,1)","v":1.5682716804485514E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Y$12:Y40)+IF(Y11=\"-\",,Y11),,1)","v":1.7345013801602005E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,Z$12:Z40)+IF(Z11=\"-\",,Z11),,1)","v":46.838070646930163},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AA$12:AA40)+IF(AA11=\"-\",,AA11),,1)","v":9.2648165997019234},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AB$12:AB40)+IF(AB11=\"-\",,AB11),,1)","v":9.0408494587136499},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AC$12:AC40)+IF(AC11=\"-\",,AC11),,1)","v":15.172020035152755},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AD$12:AD40)+IF(AD11=\"-\",,AD11),,1)","v":9.232003257837281},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AE$12:AE40)+IF(AE11=\"-\",,AE11),,1)","v":15.297614109876902},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AF$12:AF40)+IF(AF11=\"-\",,AF11),,1)","v":0.24754017370080941},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AG$12:AG40)+IF(AG11=\"-\",,AG11),,1)","v":4.4865707152824701},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AH$12:AH40)+IF(AH11=\"-\",,AH11),,1)","v":84.015984360902237},null,{"$f":"B50","v":"30 years (2021-2050)"},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AK$12:AK40)+IF(AK11=\"-\",,AK11),,1)","v":7.8014917410193715E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AL$12:AL40)+IF(AL11=\"-\",,AL11),,1)","v":7.7368898967132865E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AM$12:AM40)+IF(AM11=\"-\",,AM11),,1)","v":6.3419184247380148E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AN$12:AN40)+IF(AN11=\"-\",,AN11),,1)","v":5.8799997995344411E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AO$12:AO40)+IF(AO11=\"-\",,AO11),,1)","v":2.9957859460799902E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AP$12:AP40)+IF(AP11=\"-\",,AP11),,1)","v":3.1540814914882753E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AQ$12:AQ40)+IF(AQ11=\"-\",,AQ11),,1)","v":3.1338764733654149E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AR$12:AR40)+IF(AR11=\"-\",,AR11),,1)","v":3.4956192188306499E-2},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AS$12:AS40)+IF(AS11=\"-\",,AS11),,1)","v":5.1758927891530095E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AT$12:AT40)+IF(AT11=\"-\",,AT11),,1)","v":5.1793966308386324E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AU$12:AU40)+IF(AU11=\"-\",,AU11),,1)","v":6.7778114285183206E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AV$12:AV40)+IF(AV11=\"-\",,AV11),,1)","v":5.690614225247482E-4},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AW$12:AW40)+IF(AW11=\"-\",,AW11),,1)","v":7.2035387652678905E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AX$12:AX40)+IF(AX11=\"-\",,AX11),,1)","v":6.252913652532742E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AY$12:AY40)+IF(AY11=\"-\",,AY11),,1)","v":4.6607542694924609E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,AZ$12:AZ40)+IF(AZ11=\"-\",,AZ11),,1)","v":2.5597210017046612E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BA$12:BA40)+IF(BA11=\"-\",,BA11),,1)","v":8.6737578831211637E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BB$12:BB40)+IF(BB11=\"-\",,BB11),,1)","v":7.5289619687934376E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BC$12:BC40)+IF(BC11=\"-\",,BC11),,1)","v":5.2036600138491559E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BD$12:BD40)+IF(BD11=\"-\",,BD11),,1)","v":3.2655949056022834E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BE$12:BE40)+IF(BE11=\"-\",,BE11),,1)","v":1.8461694222240352E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BF$12:BF40)+IF(BF11=\"-\",,BF11),,1)","v":2.0418550247245887E-3},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BG$12:BG40)+IF(BG11=\"-\",,BG11),,1)","v":54.332161950438973},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BH$12:BH40)+IF(BH11=\"-\",,BH11),,1)","v":11.60696223610657},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BI$12:BI40)+IF(BI11=\"-\",,BI11),,1)","v":10.487385372107834},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BJ$12:BJ40)+IF(BJ11=\"-\",,BJ11),,1)","v":19.007506700039375},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BK$12:BK40)+IF(BK11=\"-\",,BK11),,1)","v":10.709123779091247},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BL$12:BL40)+IF(BL11=\"-\",,BL11),,1)","v":19.16485095685379},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BM$12:BM40)+IF(BM11=\"-\",,BM11),,1)","v":0.28714660149293891},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BN$12:BN40)+IF(BN11=\"-\",,BN11),,1)","v":5.6207757921058787},{"$f":"-PMT(RealDR,$A50,NPV(RealDR,BO$12:BO40)+IF(BO11=\"-\",,BO11),,1)","v":97.458541858646655}]
[]
[null,"NOTES: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Avoided Costs are in 2021 Dollars."]
[null,1,"All Avoided Costs are in 2021 Dollars."]
[null,{"$f":"B53+1","v":2},"ISO New England periods: Summer is June through September, Winter is all other months. Peak hours are: Monday through Friday 7 AM - 11 PM; Off-Peak Hours are all other hours."]
[null,{"$f":"B54+1","v":3},"Cross DRIPE = Electric-Gas cross DRIPE + Electric-Gas-Electric cross DRIPE"]
[null,4,"Reliability assumes VOLL of $72.99/kWh."]
[null,5,{"$f":"\"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail electric energy = (wholesale electric energy + REC cost to load) * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,6,{"$f":"\"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded GHG costs = wholesale non-embedded GHG costs* (1 + Losses of 9.0%) "}]
[null,7,{"$f":"\"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") \"","v":"Retail non-embedded NOx costs = wholesale non-embedded NOx costs* (1 + Losses of 9.0%) "}]
[null,8,{"$f":"\"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail energy DRIPE = wholesale energy DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,9,{"$f":"\"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of \"&TEXT(EnergyLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail cross-DRIPE = wholesale cross-DRIPE * (1 + Losses of 9.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,10,{"$f":"\"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\")\"","v":"Retail cleared $/kW-year avoided costs = wholesale cleared $/kW-year avoided cost * (1 + Losses of 16.0%)"}]
[null,11,{"$f":"\"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of \"&TEXT(PeakDemandLosses,\"#.0%\")&\") * (1 + Wholesale Risk Premium of \"&TEXT(WRP,\"#.0%\")&\")\"","v":"Retail uncleared $/kW-year avoided costs = wholesale uncleared $/kW-year avoided cost * (1 + Losses of 16.0%) * (1 + Wholesale Risk Premium of 8.0%)"}]
[null,12]

{"sheet":"Ref","index":26,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"State","Abbreviation"]
[null,"Maine","ME"]
[null,"New Hampshire","NH"]
[null,"Rhode Island","RI"]
[null,"Vermont","VT"]
[null,"Connecticut","CT"]
[null,"Massachusetts","MA"]
[]
[null,"Counterfactual","Abbreviation"]
[null,"Counterfactual #1",1]
[null,"Counterfactual #2",2]
[null,"Counterfactual #3",3]
[null,"Counterfactual #4",4]
[]
[null,"2021 $"]
[null,"Nominal $"]